Sears Holdings Reports Second Quarter Results

HOFFMAN ESTATES, Ill., Aug. 18, 2011 /PRNewswire/ --  Sears Holdings Corporation ("Holdings," "we," "us," "our" or the "Company") (NASDAQ: SHLD) today reported its second quarter 2011 results. In summary, we reported:

  • Net loss attributable to Holdings' shareholders for the quarter of $146 million, or $1.37 loss per diluted share, in 2011, and $39 million, or $0.35 loss per diluted share, in 2010;
  • Adjusted loss per diluted share for the second quarter of $1.13 in 2011 and $0.19 in 2010;
  • Adjusted EBITDA for the quarter of $79 million ($51 million domestic and $28 million at Sears Canada) in 2011 and $254 million ($178 million domestic and $76 million at Sears Canada) in 2010;
  • Kmart's comparable store sales were flat, Sears Domestic comparable store sales declined 1.2%;
  • Store closing and severance charges of $48 million recognized in the second quarter of fiscal 2011 as part of restructuring initiatives;
  • Domestic inventory declined $75 million from the prior year balance; and
  • Cash on hand of $679 million and nearly $3 billion of availability on domestic and Canadian revolving credit facilities.

Lou D’Ambrosio, Sears Holdings’ Chief Executive Officer and President, said, “We are not satisfied with our results and are taking actions to turn around our performance in a challenging economic environment.  While we improved our revenue trend, including growing our online business by over 30%, we had lower gross margins.  The margin decline was due to markdowns taken to clear seasonal inventory and promotional activity.  Inventory was tightly managed, as we finished the quarter with domestic inventory $75 million lower than prior year compared to the first quarter when inventory was $416 million higher than prior year.”

Mr. D’Ambrosio added, “We implemented targeted expense actions, continued to invest in the business to serve our customers, and welcomed talented new leaders to the team, including Rob Schriesheim as CFO, Edgar Huber to lead Lands’ End and Monica Woo as head of Sears marketing.  We are launching new exclusive brands in apparel - the Kardashian Kollection at Sears and Sofia by Sofia Vergara at Kmart.  We also introduced innovative products, such as the newly launched 31 cubic foot Kenmore Trio refrigerator, as Kenmore recaptured the leadership position in major appliances.”

During the second quarter, we recognized $48 million of costs associated with various actions to improve our productivity as follows:

  • Closing 29 stores, which consist of 10 Kmart stores, three Full-line stores, 12 Hardware and Appliance stores, two Sears Auto Centers and two The Great Indoors stores;
  • Converting 14 Sears Grand stores to Kmart stores;
  • Closing seven product repair center locations; and
  • In addition to position reductions from the above actions, reducing approximately 250 existing support positions.

These actions are expected to generate cash from the liquidation of inventory and other proceeds and result in estimated annualized savings of approximately $50 million.  The two Great Indoors store locations were sold during the quarter and the sale generated proceeds of $33 million and a gain of $21 million. The gain is reported in "gain on sale of assets" on the income statement.  The list of stores closing can be found at www.searsmedia.com.

Second Quarter Revenues and Comparable Store Sales

Total revenues decreased $125 million to $10.3 billion for the quarter ended July 30, 2011, as compared to total revenues of $10.5 billion for the quarter ended July 31, 2010.  The decline in total revenue for the quarter was primarily a result of a 0.7% decrease in domestic comparable store sales and the effect of having fewer Kmart and Sears Full-line stores in operation, in addition to a 5.8% decline in comparable store sales at Sears Canada, partially offset by an increase of $86 million due to changes in the Canadian foreign exchange rate.

The domestic comparable store sales trend improved over the first quarter decline of 3.6%, and included a decrease at Sears Domestic of 1.2%, while sales at Kmart were flat.  Decreases in sales for the quarter at Sears Domestic were primarily driven by consumer electronics.  Excluding the consumer electronics decline, domestic comparable store sales would have been flat.  The Kmart quarterly comparable store sales included increases in several categories, such as outdoor living, grocery and household, tools, appliances, and footwear, which were offset by decreases in the consumer electronics, pharmacy and drug categories.    

Beginning with the first quarter of 2011, we include in comparable stores sales online sales from sears.com and kmart.com shipped directly to customers.  These online sales increased 32% over last year and the change resulted in a positive benefit of approximately 60 basis points to total domestic comparable sales for the second quarter.  

Operating Income

Operating loss for the quarter was $177 million in 2011 compared to operating income of $5 million in 2010.  The decline in operating income of $182 million was primarily the result of a decline in our gross margin dollars, given lower overall sales and a decline in our gross margin rate of 120 basis points and an increase in selling and administrative expenses at Sears Canada.

For the quarter, we generated gross margin of $2.7 billion in fiscal 2011 and $2.8 billion last year.  The total decline in gross margin dollars of $158 million was primarily driven by decreases in the gross margin rate at Kmart and Sears Domestic and included an increase of $26 million related to the impact of foreign currency exchange rates on gross margin at Sears Canada.

Kmart's gross margin rate declined 160 basis points mainly due to increased promotional and clearance markdowns in apparel and home, as well as declines in other categories.  Sears Domestic's gross margin rate declined 110 basis points mainly due to reduced margins in the home appliance category, driven primarily by increased promotional activity, including the use of instant free delivery, increased promotional markdowns in apparel and declines in home services.

Selling and administrative expenses at Sears Canada increased $53 million from last year, and included an increase of $22 million related to the impact of foreign currency exchange rates. On a Canadian dollar basis, selling and administrative expenses increased by $31 million primarily due to increased investment in strategic projects, partially offset by reductions in payroll and advertising expenses.  This increase was partially offset by reductions at Sears Domestic.

Operating loss for the second quarter of 2011 includes expenses of $66 million related to domestic pension plans, store closings and severance.  Operating income for the second quarter of 2010 included expenses of $37 million related to domestic pension plans, store closings and severance.  See the attached schedule, "Adjusted Earnings per Share," for a reconciliation from GAAP to as adjusted amounts, including adjusted earnings per diluted share.

Financial Position

We had cash balances of $679 million at July 30, 2011 ($477 million domestic and $202 million at Sears Canada), $1.2 billion at July 31, 2010 and $1.4 billion at January 29, 2011.  Significant uses of our cash during the first half of 2011 included capital expenditures of $199 million, repurchases of our common stock of $154 million, contributions to our pension and post-retirement benefit plans of $143 million and working capital increases.

Merchandise inventories at July 30, 2011 and July 31, 2010 were $9.4 billion.  Domestic inventory decreased approximately $75 million from $8.6 billion at July 31, 2010.  The decrease was primarily at Sears Domestic and was due to declines in consumer electronic, appliance, and home categories, partially offset by increased apparel inventory at both Lands' End and Kmart.  Sears Canada's inventory levels increased approximately $70 million from July 31, 2010 to $872 million at July 30, 2011, primarily due to exchange rate.

Total debt (consisting of short-term borrowings, long-term debt and capital lease obligations) was $3.6 billion at July 30, 2011, up from $3.2 billion at July 31, 2010, due primarily to our $1.25 billion senior secured notes offering in October 2010, partially offset by repayment of long-term debt by Sears Domestic and Sears Canada.  Availability under our credit facilities was $2.9 billion ($2.2 billion domestic and $0.7 billion at Sears Canada).

Adjusted EBITDA

For purposes of evaluating operating performance, we use an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA") measurement computed as net (loss) income attributable to Sears Holdings Corporation appearing on the statements of operations excluding (loss) income attributable to noncontrolling interest, income tax expense (benefit), interest and investment income, other loss, interest expense, gain on sales of assets and depreciation and amortization.  In addition, it is adjusted to exclude certain significant items as set forth below.  Our management uses Adjusted EBITDA to evaluate the operating performance of our businesses, as well as executive compensation metrics, for comparable periods.  Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as it excludes a number of important cash and non-cash recurring items.  

While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance because:

  • EBITDA excludes the effects of financing and investing activities by eliminating the effects of interest and depreciation costs;
  • Management considers gains/(losses) on the sale of assets to result from investing decisions rather than ongoing operations; and
  • Other significant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects the comparability of results.

Adjusted EBITDA was determined as follows:




13 Weeks Ended


26 Weeks Ended



July 30,
2011


July 31,
2010


July 30,
2011


July 31,
2010

Net loss attributable to Holdings' Shareholders


$      (146)


$         (39)


$       (316)


$         (23)










Income (loss) attributable to noncontrolling interest


2


5


(2)


6

Income tax benefit


(94)


(19)


(173)


(4)

Interest and investment income


(12)


(6)


(25)


(21)

Other (income) loss


(4)


(5)


8


9

Interest expense


77


69


157


136

Gain on sales of assets


(29)


(9)


(31)


(53)

Depreciation and amortization


227


221


445


442

Before excluded items


21


217


63


492










Domestic pension expense


18


31


37


57

Closed store reserve and severance


40


6


42


9

Adjusted EBITDA as defined


$          79


$       254


$        142


$        558

% to revenues


0.8%


2.4%


0.7%


2.7%




Adjusted EBITDA for our segments are as follows:




13 Weeks Ended



Adjusted EBITDA


% To Revenues



July 30,
2011


July 31,
2010


July 30,
2011


July 31,
2010

Kmart


$             26


$             57


0.7%


1.6%

Sears Domestic


25


121


0.5%


2.1%

Sears Canada


28


76


2.4%


6.6%

Total Adjusted EBITDA


$             79


$           254


0.8%


2.4%





26 Weeks Ended



Adjusted EBITDA


% To Revenues



July 30,
2011


July 31,
2010


July 30,
2011


July 31,
2010

Kmart


$             82


$          148


1.2%


2.1%

Sears Domestic


47


287


0.4%


2.6%

Sears Canada


13


123


0.6%


5.6%

Total Adjusted EBITDA


$           142


$          558


0.7%


2.7%




Forward-Looking Statements

Results are preliminary and unaudited. This press release contains forward-looking statements about our expectations for the second quarter of fiscal 2011. Forward-looking statements are subject to risks and uncertainties that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: our ability to offer merchandise and services that our customers want, including our proprietary brand products; our ability to successfully implement initiatives to improve inventory management and other capabilities; competitive conditions in the retail and related services industries; worldwide economic conditions and business uncertainty, including the impact of rising fuel prices, the availability of consumer and commercial credit, changes in consumer confidence, tastes, preferences and spending, and changes in vendor relationships, including the impact of increases in the cost of raw materials experienced by certain of our vendors; the impact of seasonal buying patterns, including seasonal fluctuations due to weather conditions, which are difficult to forecast with certainty; our dependence on sources outside the United States for significant amounts of our merchandise; our extensive reliance on computer systems to process transactions, summarize results and manage our business; our reliance on third parties to provide us with services in connection with the administration of certain aspects of our business; impairment charges for goodwill and intangible assets or fixed-asset impairment for long-lived assets; our ability to attract, motivate and retain key executives and other associates; the outcome of pending and/or future legal proceedings, including product liability claims and proceedings with respect to which the parties have reached a preliminary settlement; and the timing and amount of required pension plan funding. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available.

About Sears Holdings Corporation

Sears Holdings Corporation is the nation's fourth largest broadline retailer with over 4,000 full-line and specialty retail stores in the United States and Canada.  Sears Holdings is the leading home appliance retailer as well as a leader in tools, lawn and garden, consumer electronics and automotive repair and maintenance.  Sears Holdings is the 2011 ENERGY STAR® Retail Partner of the Year.  Key proprietary brands include Kenmore, Craftsman and DieHard, and a broad apparel offering, including such well-known labels as Lands' End, Jaclyn Smith and Joe Boxer, as well as the Apostrophe and Covington brands.  It also has the Country Living collection, which is offered by Sears and Kmart.  We are the nation's largest provider of home services, with more than 11 million service calls made annually.  Sears Holdings Corporation operates through its subsidiaries, including Sears, Roebuck and Co. and Kmart Corporation.  For more information, visit Sears Holdings' website at www.searsholdings.com.

NEWS MEDIA CONTACT:
Sears Holdings Public Relations
(847) 286-8371

Sears Holdings Corporation

Consolidated Statements of Operations

(Unaudited)








Amounts are Preliminary and Subject to Change












13 Weeks Ended


26 Weeks Ended


millions, except per share data


July 30,


July 31,


July 30,


July 31,




2011


2010


2011


2010

REVENUES










Merchandise sales and services


$          10,333


$          10,458


$          20,038


$          20,504











COSTS AND EXPENSES










Cost of sales, buying and occupancy


7,668


7,635


14,772


14,851


Gross margin dollars


2,665


2,823


5,266


5,653


Gross margin rate


25.8%


27.0%


26.3%


27.6%












Selling and administrative


2,644


2,606


5,203


5,161


Selling and administrative expense as a percentage of total revenues


25.6%


24.9%


26.0%


25.2%












Depreciation and amortization


227


221


445


442


Gain on sales of assets


(29)


(9)


(31)


(53)


   Total costs and expenses


10,510


10,453


20,389


20,401











Operating income (loss)


(177)


5


(351)


103

Interest expense


(77)


(69)


(157)


(136)

Interest and investment income


12


6


25


21

Other income (loss)


4


5


(8)


(9)











Loss before income taxes


(238)


(53)


(491)


(21)

Income tax benefit


94


19


173


4











Net loss


(144)


(34)


(318)


(17)

(Income) loss attributable to noncontrolling interest


(2)


(5)


2


(6)











NET LOSS ATTRIBUTABLE TO HOLDINGS'










SHAREHOLDERS


$              (146)


$                (39)


$              (316)


$                (23)











LOSS PER COMMON SHARE ATTRIBUTABLE










TO HOLDINGS' SHAREHOLDERS










Diluted loss per share


$             (1.37)


$             (0.35)


$             (2.95)


$             (0.20)


Diluted weighted average common shares outstanding


106.8


112.6


107.3


113.6



Sears Holdings Corporation

Condensed Consolidated Balance Sheets



Amounts are Preliminary and Subject to Change





(Unaudited)










millions


July 30,


July 31,


January 29,



2011


2010


2011

ASSETS







Current assets







  Cash and cash equivalents


$     658


$  1,193


$      1,375

  Restricted cash


21


6


15

  Accounts receivable


782


754


683

  Merchandise inventories


9,426


9,430


9,123

  Prepaid expenses and other current assets


417


378


339

  Total current assets


11,304


11,761


11,535








Property and equipment, net


7,159


7,485


7,365

Goodwill


1,392


1,392


1,392

Trade names and other intangible assets


3,106


3,173


3,139

Other assets


839


1,022


837

  TOTAL ASSETS


$23,800


$24,833


$    24,268








LIABILITIES







Current liabilities







  Short-term borrowings


$     927


$  1,218


$         360

  Current portion of long-term debt and capitalized lease obligations


299


590


509

  Merchandise payables


3,324


3,673


3,101

  Unearned revenues


963


997


976

  Accrued expenses and other current liabilities


3,416


3,600


3,672

  Total current liabilities


8,929


10,078


8,618








Long-term debt and capitalized lease obligations


2,413


1,378


2,663

Pension and post-retirement benefits


2,044


2,172


2,151

Other long-term liabilities


2,264


2,586


2,222

  Total Liabilities


15,650


16,214


15,654








  Total Equity


8,150


8,619


8,614








  TOTAL LIABILITIES AND EQUITY


$23,800


$24,833


$    24,268















Total common shares outstanding


106.9


110.7


108.9



Sears Holdings Corporation

Segment Results

(Unaudited)


Amounts are Preliminary and Subject to Change













13 Weeks Ended July 30, 2011

millions, except store data


Kmart


Sears Domestic


Sears Canada


Sears Holdings

Merchandise sales and services


$3,624


$  5,534


$1,175


$10,333










Cost of sales, buying and occupancy


2,799


4,048


821


7,668

Gross margin dollars


825


1,486


354


2,665

Gross margin rate


22.8%


26.9%


30.1%


25.8%










Selling and administrative


809


1,509


326


2,644

Selling and administrative expense as a
    percentage of total revenues


22.3%


27.3%


27.7%


25.6%

Depreciation and amortization


37


164


26


227

Gain on sales of assets


(5)


(24)


-


(29)

Total costs and expenses


3,640


5,697


1,173


10,510

Operating income (loss)


$    (16)


$    (163)


$       2


$    (177)










Number of:









 Kmart Stores


1,304


-


-


1,304

 Full-Line Stores


-


884


122


1,006

 Specialty Stores


-


1,370


373


1,743

 Total Stores


1,304


2,254


495


4,053





















13 Weeks Ended July 31, 2010

millions, except store data


Kmart


Sears Domestic


Sears Canada


Sears Holdings

Merchandise sales and services


$3,630


$  5,674


$1,154


$10,458










Cost of sales, buying and occupancy


2,746


4,084


805


7,635

Gross margin dollars


884


1,590


349


2,823

Gross margin rate


24.4%


28.0%


30.2%


27.0%










Selling and administrative


830


1,503


273


2,606

Selling and administrative expense as a
    percentage of total revenues


22.9%


26.5%


23.7%


24.9%

Depreciation and amortization


36


160


25


221

Gain on sales of assets


(1)


(8)


-


(9)

Total costs and expenses


3,611


5,739


1,103


10,453

Operating income (loss)


$     19


$      (65)


$     51


$         5










Number of:









 Kmart Stores


1,309


-


-


1,309

 Full-Line Stores


-


897


122


1,019

 Specialty Stores


-


1,335


316


1,651

 Total Stores


1,309


2,232


438


3,979





















26 Weeks Ended July 30, 2011

millions, except store data


Kmart


Sears Domestic


Sears Canada


Sears Holdings

Merchandise sales and services


$7,103


$10,746


$2,189


$20,038










Cost of sales, buying and occupancy


5,433


7,792


1,547


14,772

Gross margin dollars


1,670


2,954


642


5,266

Gross margin rate


23.5%


27.5%


29.3%


26.3%










Selling and administrative


1,598


2,976


629


5,203

Selling and administrative expense as a
    percentage of total revenues


22.5%


27.7%


28.7%


26.0%

Depreciation and amortization


74


320


51


445

Gain on sales of assets


(7)


(24)


-


(31)

Total costs and expenses


7,098


11,064


2,227


20,389

Operating income (loss)


$       5


$    (318)


$    (38)


$    (351)










Number of:









 Kmart Stores


1,304


-


-


1,304

 Full-Line Stores


-


884


122


1,006

 Specialty Stores


-


1,370


373


1,743

 Total Stores


1,304


2,254


495


4,053





















26 Weeks Ended July 31, 2010

millions, except store data


Kmart


Sears Domestic


Sears Canada


Sears Holdings

Merchandise sales and services


$7,213


$11,109


$2,182


$20,504










Cost of sales, buying and occupancy


5,457


7,873


1,521


14,851

Gross margin dollars


1,756


3,236


661


5,653

Gross margin rate


24.3%


29.1%


30.3%


27.6%










Selling and administrative


1,612


3,011


538


5,161

Selling and administrative expense as a
    percentage of total revenues


22.3%


27.1%


24.7%


25.2%

Depreciation and amortization


72


320


50


442

Gain on sales of assets


(6)


(47)


-


(53)

Total costs and expenses


7,135


11,157


2,109


20,401

Operating income (loss)


$     78


$      (48)


$     73


$     103










Number of:









 Kmart Stores


1,309


-


-


1,309

 Full-Line Stores


-


897


122


1,019

 Specialty Stores


-


1,335


316


1,651

 Total Stores


1,309


2,232


438


3,979



Sears Holdings Corporation

Adjusted EBITDA


Amounts are Preliminary and Subject to Change













13 Weeks Ended

millions


July 30, 2011


July 31, 2010



Kmart

Sears Domestic

Sears Canada

Sears Holdings


Kmart

Sears Domestic

Sears Canada

Sears Holdings












Operating income (loss) per statement of operations


$(16)

$   (163)

$       2

$  (177)


$  19

$     (65)

$     51

$        5

Depreciation and amortization


37

164

26

227


36

160

25

221

Gain on sales of assets


(5)

(24)

-

(29)


(1)

(8)

-

(9)

Before excluded items


16

(23)

28

21


54

87

76

217












Closed store reserve and severance


10

30

-

40


3

3

-

6

Domestic pension expense


-

18

-

18


-

31

-

31

Adjusted EBITDA as defined


$  26

$       25

$     28

$      79


$  57

$     121

$     76

$    254

% to  revenues


0.7%

0.5%

2.4%

0.8%


1.6%

2.1%

6.6%

2.4%




































26 Weeks Ended

millions


July 30, 2011


July 31, 2010



Kmart

Sears Domestic

Sears Canada

Sears Holdings


Kmart

Sears Domestic

Sears Canada

Sears Holdings












Operating income (loss) per statement of operations


$    5

$   (318)

$   (38)

$  (351)


$  78

$     (48)

$     73

$    103

Depreciation and amortization


74

320

51

445


72

320

50

442

Gain on sales of assets


(7)

(24)

-

(31)


(6)

(47)

-

(53)

Before excluded items


72

(22)

13

63


144

225

123

492












Closed store reserve and severance


10

32

-

42


4

5

-

9

Domestic pension expense


-

37

-

37


-

57

-

57

Adjusted EBITDA as defined


$  82

$       47

$     13

$    142


$148

$     287

$   123

$    558

% to  revenues


1.2%

0.4%

0.6%

0.7%


2.1%

2.6%

5.6%

2.7%



Sears Holdings Corporation

Adjusted Earnings per Share




Amounts are Preliminary and Subject to Change














13 Weeks Ended July 30, 2011

millions, except per share data

GAAP


Domestic Pension Expense


Closed Store Reserve and Severance


Mark-to-Market Gains


Gain on Sales of Real Estate


As Adjusted

Cost of sales, buying and occupancy impact

$  7,668


-


(22)


-


$                    -


$       7,646

Selling and administrative impact

2,644


(18)


(18)


-


-


2,608

Depreciation and amortization impact

227


-


(8)


-


-


219

Gain on sales of assets impact

(29)


-


-


-


21


(8)

Operating loss impact

(177)


18


48


-


(21)


(132)

Other income impact

4


-


-


(2)


-


2

Income tax benefit impact

94


(7)


(19)


1


8


77

Noncontrolling interest impact

(2)


-


-


-


-


(2)

After tax and noncontrolling interest  impact

(146)


11


29


(1)


(13)


(120)

Diluted loss per share impact

$   (1.37)


$    0.10


$          0.27


$            (0.01)


$              (0.12)


$        (1.13)


























13 Weeks Ended July 31, 2010



millions, except per share data

GAAP


Domestic Pension Expense


Closed Store Reserve and Severance


Mark-to-Market Gains


As Adjusted



Selling and administrative impact

$  2,606


(31)


(6)


-


$              2,569



Operating income impact

5


31


6


-


42



Other income impact

5


-


-


(8)


(3)



Income tax benefit impact

19


(12)


(2)


2


7



Noncontrolling interest impact

(5)


-


-


1


(4)



After tax and noncontrolling interest  impact

(39)


19


4


(5)


(21)



Diluted loss per share impact

$   (0.35)


$    0.17


$          0.04


$            (0.05)


$              (0.19)




























26 Weeks Ended July 30, 2011

millions, except per share data

GAAP


Domestic Pension Expense


Closed Store Reserve and Severance


Mark-to-Market Losses


Gain on Sales of Real Estate


As Adjusted

Cost of sales, buying and occupancy impact

$14,772


-


(23)


$                 -


$                    -


$     14,749

Selling and administrative impact

5,203


(37)


(19)


-


-


5,147

Depreciation and amortization impact

445


-


(8)


-


-


437

Gain on sales of assets impact

(31)


-


-


-


21


(10)

Operating loss impact

(351)


37


50


-


(21)


(285)

Other loss impact

(8)


-


-


10


-


2

Income tax benefit impact

173


(13)


(18)


(3)


7


146

Noncontrolling interest impact

2


-


-


(1)


-


1

After tax and noncontrolling interest  impact

(316)


24


32


6


(14)


(268)

Diluted loss per share impact

$   (2.95)


$    0.22


$          0.30


$             0.06


$              (0.13)


$        (2.50)


























26 Weeks Ended July 31, 2010

millions, except per share data

GAAP


Domestic Pension Expense


Closed Store Reserve and Severance


Mark-to-Market Losses


Gain on Sales of Real Estate


As Adjusted

Cost of sales, buying and occupancy impact

$14,851


$        -


$             (2)


$                 -


$                    -


$     14,849

Selling and administrative impact

5,161


(57)


(7)


-


-


5,097

Gain on sales of assets impact

(53)


-


-


-


35


(18)

Operating income impact

103


57


9


-


(35)


134

Other loss impact

(9)


-


-


2


-


(7)

Income tax benefit impact

4


(21)


(3)


(1)


13


(8)

Noncontrolling interest impact

(6)


-


-


-


-


(6)

After tax and noncontrolling interest  impact

(23)


36


6


1


(22)


(2)

Diluted loss per share impact

$   (0.20)


$    0.32


$          0.06


$             0.01


$              (0.20)


$        (0.01)



SOURCE Sears Holdings Corporation








© Transform SR Brands, LLC