Attached files

file filename
8-K - 8-K - SEARS HOLDINGS CORPd322180d8k.htm

Exhibit 99.1

NEWS MEDIA CONTACT:

Sears Holdings Public Relations

(847) 286-8371

FOR IMMEDIATE RELEASE:

March 9, 2017

SEARS HOLDINGS REPORTS FOURTH QUARTER AND FULL YEAR 2016 RESULTS

HOFFMAN ESTATES, Ill. - Sears Holdings Corporation (“Holdings,” “we,” “us,” “our,” or the “Company”) (NASDAQ: SHLD) today announced financial results for its fourth quarter and full year ended January 28, 2017. As a supplement to this announcement, a presentation, pre-recorded conference call and audio webcast are available at our website http://searsholdings.com/invest.

In summary, we reported a net loss attributable to Holdings’ shareholders of $607 million ($5.67 loss per diluted share) for the fourth quarter of 2016, which included a non-cash accounting charge of $381 million related to the impairment of the Sears trade name, compared to a net loss of $580 million ($5.44 loss per diluted share) for the prior year fourth quarter, which also included a non-cash accounting charge of $180 million related to the impairment of the Sears trade name. Adjusted for significant items noted in our Adjusted Earnings Per Share Reconciliation tables, we would have reported a net loss attributable to Holdings’ shareholders of $137 million ($1.28 loss per diluted share) for the fourth quarter of 2016 compared to a net loss of $181 million ($1.70 loss per diluted share) in the prior year quarter. Adjusted EBITDA was $(61) million in the fourth quarter of 2016 compared to $(137) million in the prior year fourth quarter.

Operational highlights for the fourth quarter include:

 

    Launched the new Sears MasterCard with an industry-leading 5-3-2-1 Shop Your Way® rewards offer that allows members to earn Shop Your Way® points everywhere;

 

    Launched a strategic partnership with Activehours to integrate the Shop Your Way® rewards program into the Activehours mobile application, enabling Shop Your Way® members to access their paychecks on demand;

 

    Expanded Uber Technologies partnership rider rewards program to a total of 25 markets, building on the successful launch in New York City and Chicago;

 

    Sears Auto Center business introduced DieHard® Edge Maintenance Plans and DieHard® 360° Vehicle Assessment services designed to provide peace of mind and protect drivers’ investments in their vehicles, and also launched the pilot of the “Digital Tire Journey,” an innovative web app-based service helping drivers identify the appropriate tires to fit their preferences; and

 

    Sears Home Services continued to deliver solid performance and enhanced its capabilities with a GoToAssist Seeit mobile solution that will enable technicians to provide faster and better services.

Edward S. Lampert, Chairman and Chief Executive Officer of Sears Holdings, said, “We delivered significant Adjusted EBITDA improvement in the fourth quarter, reflecting our firm focus on profitability to offset ongoing revenue pressures. Building on this positive momentum, we are taking decisive actions to become a more agile and competitive retailer with a clear path toward profitability.”

 

1


Jason M. Hollar, Holdings’ Chief Financial Officer, said, “While the challenging holiday selling season pressured margins and comparable store sales, we were able to successfully improve profitability through disciplined inventory and costs management. We will continue to take actions to drive profitability, generate liquidity and adjust our overall capital structure while continuing to meet all of our financial obligations.”

Financial Results

Revenues were $6.1 billion for the fourth quarter of 2016, compared to $7.3 billion for the prior year fourth quarter. The year-over-year decline in revenues was primarily attributable to having fewer Kmart and Sears Full-line stores in operation, which accounted for $596 million of the revenue decline, as well as a 10.3% decline in comparable store sales for the quarter, which accounted for $555 million of the revenue decline.

At Kmart, comparable store sales decreased 8.0% during the fourth quarter primarily driven by declines in the consumer electronics, grocery & household, apparel and toys categories. Sears Domestic comparable store sales decreased 12.3% during the quarter, primarily driven by declines in the home appliances, apparel, consumer electronics and tools categories.

For the full year, revenues were $22.1 billion in 2016 as compared to revenues of $25.1 billion in the prior year. The decline in revenues included a decrease of $1.3 billion as a result of having fewer Kmart and Sears Full-line stores in operation. For the full year, comparable store sales declined 7.4%, which contributed to $1.4 billion of the revenue decline relative to the prior year.

Kmart comparable store sales declined 5.3% for the full year, primarily driven by declines in the grocery & household, consumer electronics and pharmacy categories. Sears Domestic comparable store sales for the year declined 9.3%, primarily driven by decreases in the home appliances, apparel and consumer electronics categories.

During the fourth quarter, gross margin decreased $308 million compared to the prior year fourth quarter due to the above noted decline in sales, as well as a 50 basis point decline in our gross margin rate. For the full year 2016, our gross margin decreased $1.1 billion to $4.7 billion due to both the above noted decline in sales and a 190 basis point decline in our gross margin rate. The decline in gross margin rate for the quarter and the full year was primarily attributed to lower margins in our apparel business, as well as an overall increase in promotional activities, including an increase in Shop Your Way® expense.

Selling and administrative expenses decreased by $273 million in the fourth quarter of 2016 compared to the prior year quarter and $748 million for full year 2016 compared to the prior year, primarily due to a decrease in payroll expense. In addition, advertising expense declined as we shift away from traditional advertising to the use of Shop Your Way® points awarded to members, the expense for which is included in gross margin.

Financial Position

The Company’s cash balances were $286 million at January 28, 2017 compared to $238 million at January 30, 2016.

Merchandise inventories at January 28, 2017 were $4.0 billion, compared to $5.2 billion at January 30, 2016, while merchandise payables were $1.0 billion and $1.6 billion at January 28, 2017 and January 30, 2016, respectively.

 

2


We had no short-term borrowings outstanding at January 28, 2017 as compared to $797 million at January 30, 2016, consisting of borrowings under our domestic credit facility. At January 28, 2017, we had utilized approximately $464 million of our $1.971 billion revolving credit facility consisting of letters of credit outstanding. The amount available to borrow under our credit facility was approximately $165 million as of January 28, 2017, which reflects the effect of our springing fixed charge coverage ratio covenant and the borrowing base limitation in our revolving credit facility, which varies primarily based on our overall inventory and receivables balances. After the application of cash proceeds received from the Craftsman sale to pay down outstanding borrowings under our Domestic Credit Agreement, our excess cash on hand and availability under our credit facility will be approximately $740 million on March 9, 2017, an increase of $575 million as compared to January 28, 2017. See below for further discussion of the recently completed Craftsman transaction.

As previously announced, in February 2017, the Company entered into an amendment to our existing asset-based credit facility. The amendment reduced the aggregate revolver commitments from $1.971 billion to $1.5 billion, but also implemented other modifications to covenants and reserves against the credit facility borrowing base that improved net liquidity. The amended credit facility is smaller in size, reflecting the Company’s reduced needs consistent with lower inventory levels from fewer physical stores and a greater online presence, in line with our transforming business model. The amendment also provided additional flexibility in the form of a $250 million increase in the general debt basket from $750 million to $1.0 billion.

Total long-term debt (long-term debt and capital lease obligations) was $4.2 billion and $2.2 billion at January 28, 2017 and January 30, 2016, respectively.

Update on Strategic Initiatives

Holdings recently completed the previously-announced sale of the Craftsman brand to Stanley Black & Decker. The transaction provides Stanley Black & Decker with the right to develop, manufacture and sell Craftsman-branded products outside of Holdings and Sears Hometown & Outlet Stores, Inc. distribution channels. As part of the agreement, Holdings will continue to offer Craftsman-branded products, sourced from existing suppliers, through its current retail channels via a perpetual license from Stanley Black & Decker, which will be royalty-free for the first 15 years after closing and royalty-bearing thereafter.

The Company received an initial upfront cash payment of $525 million, subject to closing costs and an adjustment for working capital changes, at closing. In addition, Stanley Black & Decker will pay a further $250 million in cash in three years and Holdings will receive payments of between 2.5% and 3.5% on new Stanley Black & Decker sales of Craftsman products for the next 15 years.

In connection with the closing of the Craftsman transaction, Holdings reached an agreement with the Pension Benefit Guaranty Corporation (“PBGC”) pursuant to which the PBGC has consented to the sale of the Craftsman-related assets that had been “ring-fenced” under the March 2016 pension plan protection and forbearance agreement between the PBGC and Holdings (the “PPPFA”) and certain related transactions. As a condition to obtaining this consent, the Company agreed to grant the PBGC a lien on, and subsequently contribute to the Company’s pension plans, the value of the $250 million cash payment payable to the Company on the third anniversary of the Craftsman closing with the value of such payment being fully credited against certain of the Company’s minimum pension funding obligations in 2017, 2018 and 2019. The Company also granted a lien to the PBGC on the 15-year income stream relating to new Stanley Black & Decker sales of Craftsman products, and agreed to contribute the payments from Stanley Black & Decker under such income stream to the Company’s pension plans with such payments to be credited against the Company’s minimum pension funding obligations starting no later than five years from the closing date. The Company also agreed to grant the PBGC a lien on $100 million of real estate assets to secure the Company’s minimum pension funding obligations through the end of 2019, and agreed to certain other amendments to the PPPFA.

 

3


Other strategic initiatives announced during the fourth quarter of 2016 included:

 

    Generated up to $1.0 billion in liquidity through both a $500 million real estate backed loan; and a standby letter of credit facility of up to $500 million from certain affiliates of ESL Investments, Inc., each subject to the terms thereof; and

 

    Established a Special Committee of the Board of Directors to market certain real estate properties with the goal of raising at least $1.0 billion. In addition, we received gross proceeds of $72.5 million in January 2017 from a sale-leaseback transaction for five Sears Full-line stores and two Sears Auto Centers and we received an additional $105 million of gross proceeds in February 2017 from the sale of three Sears Full-line stores (one owned and two leased), which we will continue to operate as Sears locations for a period of up to one year.

Additionally, in February 2017, the Company initiated a restructuring program targeted to deliver at least $1.0 billion in annualized cost savings. These savings include cost reductions from the previously announced closure of 108 Kmart and 42 Sears stores. Under the restructuring program, we intend to:

 

    Simplify Holdings’ organizational structure, including greater consolidation of the Sears and Kmart corporate and support functions, as well as the implementation of a streamlined operating model;

 

    Transition to an integrated value chain model to drive greater efficiencies in pricing, sourcing, supply chain and inventory management;

 

    Optimize product assortment at Sears and Kmart stores, using data analytics to better align with preferences of our Best Members focusing on profitable, high-return Best Categories; and

 

    Actively manage our real estate portfolio to identify additional opportunities for reconfiguration and reduction of capital obligations.

We expect these actions will significantly enhance our liquidity and financial flexibility. We continue to unlock value across a range of assets. In addition to the above items, we continue to explore ways to maximize the value of our Home Services and Sears Auto Centers businesses, as well as our Kenmore® and DieHard® brands through partnerships or other means of externalization.

Non-GAAP Financial Measures

In addition to our net loss attributable to Sears Holdings’ shareholders determined in accordance with Generally Accepted Accounting Principles (“GAAP”), for purposes of evaluating operating performance, we use Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) and Adjusted Loss Per Share (“Adjusted EPS”), which are non-GAAP measures. The tables attached to this press release provide a reconciliation of GAAP to the as adjusted amounts. We believe that our use of Adjusted EBITDA and Adjusted EPS provides an appropriate measure for investors to use in assessing our performance across periods, given that these measures provide adjustments for certain significant items which may vary significantly from period to period, improving the comparability of year-to-year results and is therefore representative of our ongoing performance. Therefore, we have adjusted our results for them to make our statements more useful and comparable. However, we do not, and do not recommend that you, solely use Adjusted EBITDA or Adjusted EPS to assess our financial and earnings performance. We also use, and recommend that you use, diluted loss per share in addition to Adjusted EPS in assessing our earnings performance.

As a result of the Seritage and JV transactions, Adjusted EBITDA for the fourth quarter of 2016 and 2015 included additional rent expense of approximately $47 million and $55 million, respectively, while the full year of 2016 and

 

4


2015 included additional rent expense of approximately $197 million and $133 million, respectively. Due to the structure of the leases, we expect that our cash rent obligations to Seritage and the joint venture partners will decline, over time, as space in these stores is recaptured. From the inception of the Seritage transaction to date, we have received recapture notices on 25 properties, which is estimated to reduce the rent expense by approximately $14 million on an annual basis. We have also exercised our right to terminate the lease on 36 properties, which is estimated to reduce rent expense by approximately $12 million on an annual basis.

Forward-Looking Statements

This press release contains forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements about our transformation through our integrated retail strategy, our plans to redeploy and reconfigure our assets, our liquidity, our ability to exercise financial flexibility as we meet our obligations and pursue possible strategic initiatives and other transactions, and other statements that describe the Company’s plans. Whenever used, words such as “believe,” “estimate,” “intend,” “will,” “expect,” and other terms of similar meaning or expression are intended to identify such forward-looking statements. Forward-looking statements, including these, are based on the current beliefs and expectations of our management and are subject to significant risks, assumptions and uncertainties, many of which are beyond the Company’s control, 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. Detailed descriptions of other risks relating to Sears Holdings are discussed in our Annual Report on Form 10-K for the fiscal year ended January 30, 2016, and other filings with the Securities and Exchange Commission. While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially. 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, except as required by law. Results presented herein are unaudited. The unaudited and estimated financial results for the fourth quarter and full-year 2016 contained in this press release reflect a number of complex and subjective judgments and estimates about the appropriateness of certain reported amounts and disclosures. Our financial statements for the 2016 fiscal year are not finalized. We are required to consider all available information through the finalization of our financial statements and their possible impact on our financial conditions and results of operations for the period, including the impact of such information on the complex judgments and estimates referred to above. As a result, subsequent information or events may lead to material differences between the information about the results of operations described herein and the results of operations described in our subsequent annual report. You should consider this possibility in reviewing the financial information for the period described above.

About Sears Holdings Corporation

Sears Holdings Corporation (NASDAQ: SHLD) is a leading integrated retailer focused on seamlessly connecting the digital and physical shopping experiences to serve our members - wherever, whenever and however they want to shop. Sears Holdings is home to Shop Your Way®, a social shopping platform offering members rewards for shopping at Sears and Kmart, as well as with other retail partners across categories important to them. The Company operates through its subsidiaries, including Sears, Roebuck and Co. and Kmart Corporation, with full-line and specialty retail stores across the United States. For more information, visit www.searsholdings.com.

 

5


Sears Holdings Corporation

Consolidated Statements of Operations

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Quarters Ended     Years Ended  
millions, except per share data    January 28,
2017
    January 30,
2016
    January 28,
2017
    January 30,
2016
 

REVENUES

        

Merchandise sales and services

   $ 6,052     $ 7,303     $ 22,138     $ 25,146  
  

 

 

   

 

 

   

 

 

   

 

 

 

COSTS AND EXPENSES

        

Cost of sales, buying and occupancy

     4,765       5,708       17,452       19,336  

Gross margin dollars

     1,287       1,595       4,686       5,810  

Gross margin rate

     21.3     21.8     21.2     23.1

Selling and administrative

     1,579       1,852       6,109       6,857  

Selling and administrative expense as a percentage of total revenues

     26.1     25.4     27.6     27.3

Depreciation and amortization

     97       92       375       422  

Impairment charges

     409       203       427       274  

Gain on sales of assets

     (81     (13     (247     (743
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     6,769       7,842       24,116       26,146  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (717     (539     (1,978     (1,000

Interest expense

     (115     (74     (404     (323

Interest and investment loss

     (1     (35     (26     (62

Other income

     13       —         13       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (820     (648     (2,395     (1,385

Income tax benefit

     213       68       174       257  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (607     (580     (2,221     (1,128

Income attributable to noncontrolling interests

     —         —         —         (1
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS ATTRIBUTABLE TO HOLDINGS’ SHAREHOLDERS

   $ (607   $ (580   $ (2,221   $ (1,129
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS PER COMMON SHARE ATTRIBUTABLE TO HOLDINGS’ SHAREHOLDERS:

        

Diluted loss per share

   $ (5.67   $ (5.44   $ (20.78   $ (10.59

Diluted weighted average common shares outstanding

     107.0       106.6       106.9       106.6  

 

6


Sears Holdings Corporation

Condensed Consolidated Balance Sheets

(Unaudited)

Amounts are Preliminary and Subject to Change

 

millions    January 28,
2017
    January 30,
2016
 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 286     $ 238  

Accounts receivable

     466       419  

Merchandise inventories

     3,959       5,172  

Prepaid expenses and other current assets

     285       216  
  

 

 

   

 

 

 

Total current assets

     4,996       6,045  

Property and equipment (net of accumulated depreciation and amortization of $2,841 and $2,960)

     2,240       2,631  

Goodwill

     269       269  

Trade names and other intangible assets

     1,521       1,909  

Other assets

     336       483  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 9,362     $ 11,337  
  

 

 

   

 

 

 

LIABILITIES

    

Current liabilities

    

Short-term borrowings

   $ —       $ 797  

Current portion of long-term debt and capitalized lease obligations

     590       71  

Merchandise payables

     1,048       1,574  

Unearned revenues

     748       787  

Other taxes

     339       284  

Other current liabilities

     1,956       1,925  
  

 

 

   

 

 

 

Total current liabilities

     4,681       5,438  

Long-term debt and capitalized lease obligations

     3,573       2,108  

Pension and postretirement benefits

     1,750       2,206  

Deferred gain on sale-leaseback

     563       753  

Sale-leaseback financing obligation

     235       164  

Other long-term liabilities

     1,641       1,731  

Long-term deferred tax liabilities

     743       893  
  

 

 

   

 

 

 

Total Liabilities

     13,186       13,293  
  

 

 

   

 

 

 

Total Deficit

     (3,824     (1,956
  

 

 

   

 

 

 

TOTAL LIABILITIES AND DEFICIT

   $ 9,362     $ 11,337  
  

 

 

   

 

 

 

Total common shares outstanding

     107.1       106.7  

 

7


Sears Holdings Corporation

Segment Results

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Quarter Ended January 28, 2017  
millions, except store data    Kmart     Sears
Domestic
    Sears
Holdings
 

Merchandise sales and services

   $ 2,402     $ 3,650     $ 6,052  
  

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     1,993       2,772       4,765  

Gross margin dollars

     409       878       1,287  

Gross margin rate

     17.0     24.1     21.3

Selling and administrative

     578       1,001       1,579  

Selling and administrative expense as a percentage of total revenues

     24.1     27.4     26.1

Depreciation and amortization

     20       77       97  

Impairment charges

     15       394       409  

Gain on sales of assets

     (61     (20     (81
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     2,545       4,224       6,769  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (143   $ (574   $ (717
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     735       —         735  

Full-Line Stores

     —         670       670  

Specialty Stores

     —         25       25  
  

 

 

   

 

 

   

 

 

 

Total Stores

     735       695       1,430  
  

 

 

   

 

 

   

 

 

 
     Quarter Ended January 30, 2016  
millions, except store data    Kmart     Sears
Domestic
    Sears
Holdings
 

Merchandise sales and services

   $ 3,126     $ 4,177     $ 7,303  
  

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     2,480       3,228       5,708  

Gross margin dollars

     646       949       1,595  

Gross margin rate

     20.7     22.7     21.8

Selling and administrative

     735       1,117       1,852  

Selling and administrative expense as a percentage of total revenues

     23.5     26.7     25.4

Depreciation and amortization

     16       76       92  

Impairment charges

     2       201       203  

Gain on sales of assets

     (12     (1     (13
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     3,221       4,621       7,842  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (95   $ (444   $ (539
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     941       —         941  

Full-Line Stores

     —         705       705  

Specialty Stores

     —         26       26  
  

 

 

   

 

 

   

 

 

 

Total Stores

     941       731       1,672  
  

 

 

   

 

 

   

 

 

 

 

8


Sears Holdings Corporation

Segment Results

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Year Ended January 28, 2017  
millions, except store data    Kmart     Sears
Domestic
    Sears
Holdings
 

Merchandise sales and services

   $ 8,650     $ 13,488     $ 22,138  
  

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     7,093       10,359       17,452  

Gross margin dollars

     1,557       3,129       4,686  

Gross margin rate

     18.0     23.2     21.2

Selling and administrative

     2,175       3,934       6,109  

Selling and administrative expense as a percentage of total revenues

     25.1     29.2     27.6

Depreciation and amortization

     71       304       375  

Impairment charges

     22       405       427  

Gain on sales of assets

     (181     (66     (247
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     9,180       14,936       24,116  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (530   $ (1,448   $ (1,978
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     735       —         735  

Full-Line Stores

     —         670       670  

Specialty Stores

     —         25       25  
  

 

 

   

 

 

   

 

 

 

Total Stores

     735       695       1,430  
  

 

 

   

 

 

   

 

 

 
     Year Ended January 30, 2016  
millions, except store data    Kmart     Sears
Domestic
    Sears
Holdings
 

Merchandise sales and services

   $ 10,188     $ 14,958     $ 25,146  
  

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     8,042       11,294       19,336  

Gross margin dollars

     2,146       3,664       5,810  

Gross margin rate

     21.1     24.5     23.1

Selling and administrative

     2,537       4,320       6,857  

Selling and administrative expense as a percentage of total revenues

     24.9     28.9     27.3

Depreciation and amortization

     72       350       422  

Impairment charges

     14       260       274  

Gain on sales of assets

     (185     (558     (743
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     10,480       15,666       26,146  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (292   $ (708   $ (1,000
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     941       —         941  

Full-Line Stores

     —         705       705  

Specialty Stores

     —         26       26  
  

 

 

   

 

 

   

 

 

 

Total Stores

     941       731       1,672  
  

 

 

   

 

 

   

 

 

 

 

9


Sears Holdings Corporation

Adjusted EBITDA Reconciliation

(Unaudited)

 

     Quarters Ended     Years Ended  
millions    January 28,
2017
    January 30,
2016
    January 28,
2017
    January 30,
2016
 

Net loss attributable to Holdings per statement of operations

   $ (607   $ (580   $ (2,221   $ (1,129

Income attributable to noncontrolling interests

     —         —         —         1  

Income tax benefit

     (213     (68     (174     (257

Interest expense

     115       74       404       323  

Interest and investment loss

     1       35       26       62  

Other income

     (13     —         (13     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (717     (539     (1,978     (1,000

Depreciation and amortization

     97       92       375       422  

Gain on sales of assets

     (81     (13     (247     (743
  

 

 

   

 

 

   

 

 

   

 

 

 

Before excluded items

     (701     (460     (1,850     (1,321

Closed store reserve and severance

     202       62       384       98  

Pension expense

     72       57       288       229  

Other (1)

     (21     23       31       (64

Amortization of deferred Seritage gain

     (22     (22     (88     (52

Impairment charges

     409       203       427       274  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (61   $ (137   $ (808   $ (836
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Consists of one-time credits from vendors, expenses associated with legal matters, transaction costs associated with strategic initiatives and other expenses.

 

10


Sears Holdings Corporation

Adjusted EBITDA Reconciliation

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Quarters Ended  
millions    January 28, 2017     January 30, 2016  
     Kmart     Sears
Domestic
    Sears
Holdings
    Kmart     Sears
Domestic
    Sears
Holdings
 

Operating loss per statement of operations

   $ (143   $ (574   $ (717   $ (95   $ (444   $ (539

Depreciation and amortization

     20       77       97       16       76       92  

Gain on sales of assets

     (61     (20     (81     (12     (1     (13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Before excluded items

     (184     (517     (701     (91     (369     (460

Closed store reserve and severance

     159       43       202       44       18       62  

Pension expense

     —         72       72       —         57       57  

Other (1)

     7       (28     (21     34       (11     23  

Amortization of deferred Seritage gain

     (4     (18     (22     (5     (17     (22

Impairment charges

     15       394       409       2       201       203  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (7   $ (54   $ (61   $ (16   $ (121   $ (137
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% to revenues

     (0.3 )%      (1.5 )%      (1.0 )%      (0.5 )%      (2.9 )%      (1.9 )% 
     Years Ended  
millions    January 28, 2017     January 30, 2016  
     Kmart     Sears
Domestic
    Sears
Holdings
    Kmart     Sears
Domestic
    Sears
Holdings
 

Operating loss per statement of operations

   $ (530   $ (1,448   $ (1,978   $ (292   $ (708   $ (1,000

Depreciation and amortization

     71       304       375       72       350       422  

Gain on sales of assets

     (181     (66     (247     (185     (558     (743
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Before excluded items

     (640     (1,210     (1,850     (405     (916     (1,321

Closed store reserve and severance

     318       66       384       86       12       98  

Pension expense

     —         288       288       —         229       229  

Other (1)

     15       16       31       43       (107     (64

Amortization of deferred Seritage gain

     (17     (71     (88     (11     (41     (52

Impairment charges

     22       405       427       14       260       274  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (302   $ (506   $ (808   $ (273   $ (563   $ (836
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% to revenues

     (3.5 )%      (3.8 )%      (3.6 )%      (2.7 )%      (3.8 )%      (3.3 )% 

 

(1)  Consists of one-time credits from vendors, expenses associated with legal matters, transaction costs associated with strategic initiatives and other expenses.

 

11


Sears Holdings Corporation

Adjusted Earnings Per Share Reconciliation

(Unaudited)

Amounts are Preliminary and Subject to Change

 

    Quarter Ended January 28, 2017  
          Adjustments        
millions, except per share data   GAAP     Pension
Expense
    Closed Store
Reserve,
Store
Impairments
and
Severance
    Trade
name
Impairment
    Gain on
Sales of
Assets
    Mark-to-
Market
Adjustments
    Amortization
of Deferred
Seritage
Gain
    Other(1)     Tax
Matters
    As
Adjusted
 

Gross margin impact

  $ 1,287     $ —       $ 124     $ —       $ —       $ —       $ (22   $ (33   $ —       $ 1,356  

Selling and administrative impact

    1,579       (72     (78     —         —         —         —         (12     —         1,417  

Depreciation and amortization impact

    97       —         (13     —         —         —         —         —         —         84  

Impairment charges impact

    409       —         (28     (381     —         —         —         —         —         —    

Gain on sales of assets impact

    (81     —         —         —         46       —         —         —         —         (35

Operating loss impact

    (717     72       243       381       (46     —         (22     (21     —         (110

Interest and investment loss impact

    (1     —         —         —         —         6       —         —         —         5  

Other income impact

    13       —         —         —         —         —         —         (13     —         —    

Income tax benefit impact

    213       (27     (91     (143     17       (2     8       13       95       83  

After tax and noncontrolling interests impact

    (607     45       152       238       (29     4       (14     (21     95       (137

Diluted loss per share impact

  $ (5.67   $ 0.42     $ 1.42     $ 2.22     $ (0.27   $ 0.04     $ (0.13   $ (0.20   $ 0.89     $ (1.28
    Quarter Ended January 30, 2016        
          Adjustments          
millions, except per share data   GAAP     Pension
Expense
    Closed Store
Reserve,
Store
Impairments
and
Severance
    Trade
name
Impairment
    Mark-to-
Market
Adjustments
    Amortization
of Deferred
Seritage
Gain
    Other(2)     Tax
Matters
    As
Adjusted
   

Gross margin impact

  $ 1,595     $ —       $ 27     $ —       $ —       $ (22   $ (20   $ —       $ 1,580    

Selling and administrative impact

    1,852       (57     (35     —         —         —         (43     —         1,717    

Depreciation and amortization impact

    92       —         (1     —         —         —         —         —         91    

Impairment charges impact

    203       —         (23     (180     —         —         —         —         —      

Operating loss impact

    (539     57       86       180       —         (22     23       —         (215  

Interest and investment loss impact

    (35     —         —         —         34       —         —         —         (1  

Income tax benefit impact

    68       (21     (32     (68     (13     8       (9     176       109    

After tax and noncontrolling interests impact

    (580     36       54       112       21       (14     14       176       (181  

Diluted loss per share impact

  $ (5.44   $ 0.34     $ 0.50     $ 1.05     $ 0.20     $ (0.13   $ 0.13     $ 1.65     $ (1.70  

 

(1) Consists of one-time credits from vendors, expenses associated with legal matters, transaction costs associated with strategic initiatives, other expenses and other income.
(2)  Consists of one-time credits from vendors, expenses associated with legal matters, transaction costs associated with strategic initiatives and other expenses.

 

12


Sears Holdings Corporation

Adjusted Earnings Per Share Reconciliation

(Unaudited)

Amounts are Preliminary and Subject to Change

 

    Year Ended January 28, 2017  
          Adjustments        
millions, except per share data   GAAP     Pension
Expense
    Closed Store
Reserve,
Store
Impairments
and
Severance
    Trade
name
Impairment
    Gain
on
Sales
of
Assets
    Mark-to-
Market
Adjustments
    Amortization
of Deferred
Seritage
Gain
    Other(1)     Tax
Matters
    As
Adjusted
 

Gross margin impact

  $ 4,686     $ —       $ 226     $ —       $ —       $ —       $ (88   $ (33   $ —       $ 4,791  

Selling and administrative impact

    6,109       (288     (158     —         —         —         —         (64     —         5,599  

Depreciation and amortization impact

    375       —         (20     —         —         —         —         —         —         355  

Impairment charges impact

    427       —         (46     (381     —         —         —         —         —         —    

Gain on sales of assets impact

    (247     —         —         —         109       —         —         —         —         (138

Operating loss impact

    (1,978     288       450       381       (109     —         (88     31       —         (1,025

Interest and investment loss impact

    (26     —         —         —         —         35       —         —         —         9  

Other income impact

    13       —         —         —         —         —         —         (13     —         —    

Income tax benefit impact

    174       (108     (169     (143     41       (13     33       (7     725       533  

After tax and noncontrolling interests impact

    (2,221     180       281       238       (68     22       (55     11       725       (887

Diluted loss per share impact

  $ (20.78   $ 1.68     $ 2.63     $ 2.23     $ (0.64   $ 0.21     $ (0.51   $ 0.10     $ 6.78     $ (8.30
    Year Ended January 30, 2016  
          Adjustments        
millions, except per share data   GAAP     Pension
Expense
    Closed Store
Reserve,
Store
Impairments
and
Severance
    Trade
name
Impairment
    Gain
on
Sales
of
Assets
    Mark-to-
Market
Adjustments
    Amortization
of Deferred
Seritage
Gain
    Other(2)     Tax
Matters
    As
Adjusted
 

Gross margin impact

  $ 5,810     $ —       $ 44     $ —       $ —       $ —       $ (52   $ (146   $ —       $ 5,656  

Selling and administrative impact

    6,857       (229     (54     —         —         —         —         (82     —         6,492  

Depreciation and amortization impact

    422       —         (3     —         —         —         —         —         —         419  

Impairment charges impact

    274       —         (94     (180     —         —         —         —         —         —    

Gain on sales of assets impact

    (743     —         —         —         687       —         —         —         —         (56

Operating loss impact

    (1,000     229       195       180       (687     —         (52     (64     —         (1,199

Interest and investment loss impact

    (62     —         —         —         —         59       —         —         —         (3

Income tax benefit impact

    257       (86     (73     (68     258       (22     20       24       263       573  

After tax and noncontrolling interests impact

    (1,129     143       122       112       (429     37       (32     (40     263       (953

Diluted loss per share impact

  $ (10.59   $ 1.34     $ 1.14     $ 1.05     $ (4.02   $ 0.35     $ (0.30   $ (0.38   $ 2.47     $ (8.94

 

(1)  Consists of one-time credits from vendors, expenses associated with legal matters, transaction costs associated with strategic initiatives, other expenses and other income.
(2)  Consists of one-time credits from vendors, expenses associated with legal matters, transaction costs associated with strategic initiatives and other expenses.

 

13