Delaware | 000-51217 | 20-1920798 | ||
(State or Other Jurisdiction | (Commission File Number) | (IRS Employer | ||
of Incorporation) | Identification No.) |
3333 Beverly Road | ||
Hoffman Estates, Illinois | 60179 | |
(Address of principal executive offices) | (Zip code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | 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. |
Section 7 | Regulation FD |
Item 7.01 | Regulation FD Disclosure. |
13 Weeks Ended January 26, 2005 | ||||||||||||||||
As | Pre-merger | Pro Forma | ||||||||||||||
Reported(1) | Activity(2) | Adjustments | Pro Forma | |||||||||||||
Merchandise sales and services |
$ | 5,928 | $ | 10,766 | $ | | $ | 16,694 | ||||||||
Credit and financial products revenues |
| 128 | | 128 | ||||||||||||
Total revenues |
5,928 | 10,894 | | 16,822 | ||||||||||||
Cost of sales, buying and occupancy |
4,447 | 7,752 | | 12,199 | ||||||||||||
Selling and administrative |
1,036 | 2,324 | 5 | (3) | 3,365 | |||||||||||
Depreciation and amortization |
12 | 272 | 40 | (4) | 324 | |||||||||||
Provision for uncollectible accounts |
| 22 | | 22 | ||||||||||||
Loss (Gain) on sales of assets |
(35 | ) | | | (35 | )(7) | ||||||||||
Restructuring charges |
| | | | ||||||||||||
Total costs and expenses |
5,460 | 10,370 | 45 | 15,875 | ||||||||||||
Operating income |
468 | 524 | (45 | ) | 947 | |||||||||||
Interest expense, net |
(22 | ) | (65 | ) | 6 | (5) | (81 | ) | ||||||||
Bankruptcy-related recoveries |
45 | | | 45 | ||||||||||||
Other income |
4 | 13 | | 17 | ||||||||||||
Income before income taxes and minority interest |
495 | 472 | (39 | ) | 928 | |||||||||||
Income taxes |
186 | 136 | (15 | )(6) | 307 | |||||||||||
Minority interest |
| 32 | | 32 | ||||||||||||
NET INCOME |
$ | 309 | $ | 304 | $ | (24 | ) | $ | 589 | |||||||
Earnings per common share |
||||||||||||||||
Basic |
$ | 3.48 | $ | 3.90 | ||||||||||||
Diluted |
$ | 3.06 | $ | 3.61 | ||||||||||||
Weighted average shares |
||||||||||||||||
Basic |
88.7 | 150.9 | ||||||||||||||
Diluted |
101.1 | 163.3 |
(1) | Certain reclassifications have been made to the historical presentation of Kmart to conform to the presentation used in the unaudited pro forma condensed consolidated statement of operations contained in the Registrants Quarterly Report on Form 10-Q for the quarterly period ended October 29, 2005. | |
(2) | Represents the 2004 results of operations for the period October 31, 2004 through January 29, 2005 for the Sears Domestic segment and the period October 3, 2004 through January 1, 2005 for the Sears Canada segment. | |
(3) | Represents an $18 million increase to selling and administrative expense primarily resulting from the adjustment to Sears pension and postretirement plans based on the adjustment of such liabilities to fair value, partially offset by the elimination of $13 million of costs incurred by Sears as a result of the merger. |
(4) | Represents an increase in depreciation and amortization expense resulting from the adjustment to Sears property and equipment and identifiable definite-lived intangible assets based on the adjustment of such assets to fair value. | |
(5) | Represents a decrease to interest expense resulting from the adjustment to Sears debt and capital lease obligations based on the adjustments of such liabilities to fair value. | |
(6) | Represents the aggregate pro forma effective income tax effect (38.4%) applied to the adjustments described in notes (3) through (5) above. | |
(7) | Kmart recognized aggregate gains of $35 million during the 13 weeks ended January 26, 2005, including aggregate gains of $12 million related to the assignment of a leased property to The Home Depot, Inc. The gains continue to be reflected in the pro forma amounts shown above, increasing operating income by $35 million and net income by approximately $22 million, or $0.14 per diluted common share. |
Fiscal Year Ended January 26, 2005 | ||||||||||||||||
As | Pre-merger | Pro Forma | ||||||||||||||
Reported(1) | Activity(2) | Adjustments | Pro Forma | |||||||||||||
Merchandise sales and services |
$ | 19,821 | $ | 35,742 | $ | | $ | 55,563 | ||||||||
Credit and financial products revenues |
| 381 | | 381 | ||||||||||||
Total revenues |
19,821 | 36,123 | | 55,944 | ||||||||||||
Cost of sales, buying and occupancy |
14,967 | 25,945 | 8 | (3) | 40,920 | |||||||||||
Selling and administrative |
3,958 | 8,418 | 66 | (4) | 12,442 | |||||||||||
Depreciation and amortization |
26 | 984 | 185 | (5) | 1,195 | |||||||||||
Provision for uncollectible accounts |
| 64 | | 64 | ||||||||||||
Loss (Gain) on sales of assets |
(946 | )(6) | (9 | ) | 599 | (6) | (356 | )(6) | ||||||||
Restructuring charges |
| 41 | | 41 | ||||||||||||
Total costs and expenses |
18,005 | 35,443 | 858 | 54,306 | ||||||||||||
Operating income |
1,816 | 680 | (858 | ) | 1,638 | |||||||||||
Interest expense, net |
(108 | ) | (265 | ) | 23 | (7) | (350 | ) | ||||||||
Bankruptcy-related recoveries |
58 | | | 58 | ||||||||||||
Other income |
8 | 66 | | 74 | ||||||||||||
Income before income taxes and minority interest |
1,774 | 481 | (835 | ) | 1,420 | |||||||||||
Income taxes |
669 | 141 | (319 | )(8) | 491 | |||||||||||
Minority interest |
| 46 | | 46 | ||||||||||||
NET INCOME |
$ | 1,105 | $ | 294 | $ | (516 | ) | $ | 883 | |||||||
Earnings per common share |
||||||||||||||||
Basic |
$ | 12.37 | $ | 5.83 | ||||||||||||
Diluted |
$ | 10.91 | $ | 5.40 | ||||||||||||
Weighted average shares |
||||||||||||||||
Basic |
89.3 | 151.5 | ||||||||||||||
Diluted |
101.4 | 163.6 |
(1) | Certain reclassifications have been made to the historical presentation of Kmart to conform to the presentation used in the unaudited pro forma condensed consolidated statement of operations contained in the Registrants Quarterly Report on Form 10-Q for the quarterly period ended October 29, 2005. | |
(2) | Represents the 2004 results of operations for the period February 1, 2004 through January 29, 2005 for the Sears Domestic segment and the period January 4, 2004 through January 1, 2005 for the Sears Canada segment. |
(3) | Represents an increase to cost of sales, buying and occupancy expense resulting from the adjustment to Sears inventory based on the adjustment of such assets to fair value. | |
(4) | Represents a $79 million increase to selling and administrative expense primarily resulting from the adjustment to Sears pension and postretirement plans based on the adjustment of such liabilities to fair value, partially offset by the elimination of $13 million of costs incurred by Sears as a result of the merger. | |
(5) | Represents an increase in depreciation and amortization expense resulting from the adjustment to Sears property and equipment and identifiable definite-lived intangible assets based on the adjustment of such assets to fair value. | |
(6) | On September 29, 2004, Sears acquired ownership or leasehold interest in 50 Kmart stores for approximately $575 million. During the thirteen weeks ended October 27, 2004, Kmart recognized a gain on the sale amounting to $599 million. This adjustment eliminates the gain on the sale recognized by Kmart. | |
In addition, Kmart recognized aggregate gains of $347 million during fiscal 2004, including aggregate gains of $253 million related to the sale of four properties and the assignment of 14 leased properties to The Home Depot, Inc. These gains continue to be reflected in the pro forma amounts shown above, increasing operating income by $347 million and net income by approximately $214 million, or $1.31 per diluted common share. | ||
(7) | Represents a decrease to interest expense resulting from the adjustment to Sears debt and capital lease obligations based on the adjustments of such liabilities to fair value. | |
(8) | Represents the aggregate pro forma effective income tax effect (38.4%) applied to the adjustments described in notes (3) through (7) above. |
13 Weeks Ended January 26, 2005 | Fiscal Year Ended January 26, 2005 | |||||||||||||||||||||||
Special | Pro Forma - | Special | Pro Forma - | |||||||||||||||||||||
Pro Forma | Items | Adjusted | Pro Forma | Items | Adjusted | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Merchandise sales and services |
$ | 16,694 | $ | | $ | 16,694 | $ | 55,563 | $ | | $ | 55,563 | ||||||||||||
Credit and Financial Products Revenue |
128 | 128 | 381 | 381 | ||||||||||||||||||||
Total Revenue |
16,822 | 16,822 | 55,944 | 55,944 | ||||||||||||||||||||
Costs and Expenses |
||||||||||||||||||||||||
Cost of sales, buying and occupancy |
12,199 | 12,199 | 40,920 | 40,920 | ||||||||||||||||||||
Selling and administrative expenses |
3,365 | 3,365 | 12,442 | 12,442 | ||||||||||||||||||||
Depreciation
and amortization |
324 | 324 | 1,195 | 1,195 | ||||||||||||||||||||
Provision for uncollectible accounts |
22 | 22 | 64 | 64 | ||||||||||||||||||||
Loss (Gain) on sales of assets |
(35 | ) | 35 | | (356 | ) | 356 | | ||||||||||||||||
Restructuring charges (1) |
| | 41 | (41 | ) | | ||||||||||||||||||
Total costs and expenses |
15,875 | 35 | 15,910 | 54,306 | 315 | 54,621 | ||||||||||||||||||
Operating income |
947 | (35 | ) | 912 | 1,638 | (315 | ) | 1,323 | ||||||||||||||||
Interest expense |
(81 | ) | (81 | ) | (350 | ) | (350 | ) | ||||||||||||||||
Bankruptcy-related recoveries |
45 | 45 | 58 | 58 | ||||||||||||||||||||
Other income |
17 | 17 | 74 | 74 | ||||||||||||||||||||
Income before income taxes and minority interest |
928 | (35 | ) | 893 | 1,420 | (315 | ) | 1,105 | ||||||||||||||||
Income taxes |
307 | (13 | ) | 294 | 491 | (119 | ) | 372 | ||||||||||||||||
Minority interest |
32 | 32 | 46 | 46 | ||||||||||||||||||||
Net income |
$ | 589 | $ | (22 | ) | $ | 567 | $ | 883 | $ | (196 | ) | $ | 687 | ||||||||||
Earnings per common share |
||||||||||||||||||||||||
Basic |
$ | 3.90 | $ | (0.14 | ) | $ | 3.76 | $ | 5.83 | $ | (1.30 | ) | $ | 4.53 | ||||||||||
Diluted |
$ | 3.61 | $ | (0.13 | ) | $ | 3.47 | $ | 5.40 | $ | (1.20 | ) | $ | 4.20 | ||||||||||
Weighted average shares |
||||||||||||||||||||||||
Basic |
150.9 | 150.9 | 151.5 | 151.5 | ||||||||||||||||||||
Diluted |
163.3 | 163.3 | 163.6 | 163.6 |
(1) | The $41 million restructuring charge recorded in fiscal 2004 reflects a charge recorded at Sears in the second quarter of 2004 as part of a productivity initiative. |
Section 9 | Financial Statements and Exhibits |
Item 9.01 | Financial Statements and Exhibits. |
SEARS HOLDINGS CORPORATION |
||||
By: | /s/ William K. Phelan | |||
William K. Phelan | ||||
Date: December 6, 2005 | Vice President and Controller | |||