CONTACT:
Sears Public Relations And Communications
(847) 286-8371
Sears Holdings Reports Fourth Quarter and Full Year 2008 Results
HOFFMAN ESTATES, Ill., Feb. 26 /PRNewswire-FirstCall/ --
Sears Holdings Corporation ("Holdings," "we," "us," "our" or the
"Company") (Nasdaq: SHLD) today reported its fourth quarter and full year
2008 results. Highlights for the quarter include:
>
-- Net income for the quarter of $190 million ($360 million excluding
certain significant items) as compared to net income of $426 million in
the fourth quarter of 2007
-- Fully diluted earnings per share for the quarter of $1.55 ($2.94
excluding certain significant items) as compared to fully diluted
earnings per share of $3.17 in the fourth quarter of 2007
-- Adjusted EBITDA of $885 million in the fourth quarter as compared to
$1.0 billion in the fourth quarter of 2007
-- Total impairment, store closing and severance charges of $336 million
for the fourth quarter of fiscal 2008
-- Kmart adjusted EBITDA increased 18% to $321 million in the fourth
quarter of fiscal 2008 as compared to the fourth quarter of fiscal 2007
-- Implemented actions to improve operational efficiency in response to the
economic climate which contributed to a reduction of $211 million in
domestic selling and administrative expenses during the fourth quarter
of fiscal 2008 and a $1.0 billion reduction in domestic inventory
-- Reduced total short-term borrowings on our $4.0 billion revolving credit
facility from $1.9 billion at November 1, 2008 to $435 million at
January 31, 2009
-- Repurchased 2.9 million shares for $120 million and debt securities for
$29 million during the fourth quarter
-- Maintained strong balance sheet and liquidity position
-- Kmart began operating its own footwear business on January 1, 2009,
which had previously been operated by a third party
Net income was $190 million, or $1.55 per diluted share, for the fourth
quarter ended January 31, 2009, compared to net income of $426 million, or
$3.17 per diluted share, for the fourth quarter ended February 2, 2008.
Fourth quarter 2008 results include a charge of $336 million ($187 million
after tax and minority interest or $1.53 per diluted share) related to a
goodwill impairment charge at our Orchard Supply Hardware subsidiary and
costs associated with store closings and severance, of which $284 million
($155 million after tax and minority interest or $1.27 per diluted share)
relates to non-cash items. This charge was partially offset by
mark-to-market gains on Sears Canada hedge transactions of $9 million ($4
million after tax and minority interest or $0.03 per diluted share), a tax
benefit of $8 million ($0.07 per diluted share) related to the resolution
of certain income tax matters, and gains on negotiated repurchases of debt
securities prior to maturity of $9 million ($5 million after tax or $0.04
per diluted share). Excluding these items, net income for the fourth
quarter of fiscal 2008 was $360 million, or $2.94 per diluted share.
For the fiscal year ended January 31, 2009, net income was $53 million,
or $0.42 per diluted share compared with net income of $826 million, or
$5.70 per diluted share, for the fiscal year ended February 2, 2008. Full
year 2008 results include charges of $437 million ($248 million after tax
and minority interest or $1.94 per diluted share) related to goodwill and
asset impairments, store closings and severance, of which $360 million
($201 million after tax or $1.57 per diluted share) relates to non-cash
items. These charges were partially offset by mark-to-market gains on Sears
Canada hedge transactions of $81 million ($33 million after tax and
minority interest or $0.26 per diluted share), the positive impact of the
reversal of a $62 million ($37 million after tax or $0.29 per diluted
share) reserve because of the overturning of an adverse jury verdict
relating to the redemption of certain Sears, Roebuck and Co. bonds in 2004,
a tax benefit of $8 million ($0.06 per diluted share) related to the
resolution of certain income tax matters, and gains on negotiated
repurchases of debt securities prior to maturity of $13 million ($8 million
after tax or $0.06 per diluted share). Excluding significant items, net
income was $215 million, or $1.69 per diluted share, for the full year in
fiscal 2008. Net income for fiscal 2007, excluding a benefit from
comparable significant items of $32 million ($20 million after tax or $0.14
per diluted share), was $806 million, or $5.56 per diluted share. Net
income, excluding the effects of significant items, declined $591 million,
or $3.87 per diluted share, in fiscal 2008 as compared to fiscal 2007.
"Fiscal 2008 was a very difficult year for the U.S. economy, and its
effect on consumer confidence reflects the turmoil that has enveloped the
retail industry and our business. We maintained our focus on providing
great product and service value to our customers, many of whom feel the
impact of lower incomes and tighter credit," said W. Bruce Johnson, Sears
Holdings' interim chief executive officer and president. "We are pleased
with Kmart's performance, which increased its adjusted EBITDA in the
quarter from the prior year despite the difficult environment."
During the fourth quarter we incurred $74 million of costs associated
with store closings and severance, including $29 million related to the
previously announced closure of eight stores and staff reductions. In
addition, we made the decision to close an additional 24 underperforming
stores in January 2009. We recorded a pre-tax charge of $45 million related
to these closures during the fourth quarter and expect to record an
additional charge of approximately $24 million during the first half of
2009 as these stores wind down operations. Like other store closings, we
expect that these will be additive to earnings, given that the closure of
these stores eliminates negative cash flows incurred from their operations,
and will generate cash from the liquidation of inventory and from other
proceeds. The list of stores to be closed can be found at
http://www.searsmedia.com. Mr. Johnson further commented, "We continue to evaluate
our business in an effort to provide financial flexibility in the near-term
and believe these additional store closings, along with disciplined
inventory and expense management, position us well as we enter 2009."
Fourth Quarter and Full Year Revenues and Comparable Store Sales
For the quarter, total revenues decreased $1.8 billion to $13.3 billion
for the 13 weeks ended January 31, 2009, as compared to total revenues of
$15.1 billion for the 13 weeks ended February 2, 2008. Full year fiscal
2008 revenues were $46.8 billion as compared to $50.7 billion in fiscal
2007. The decrease in fiscal 2008 was primarily due to lower comparable
store sales.
For the quarter, domestic comparable store sales declined 8.3% in the
aggregate, with Sears Domestic comparable store sales declining 11.0% and
Kmart comparable store sales declining 5.0%. For the year, domestic
comparable store sales declined 8.0% in the aggregate, with Sears Domestic
comparable store sales declining 9.5% and Kmart comparable store sales
declining 6.1%. Comparable store sales declined for the quarter and year
across most major categories at both Kmart and Sears Domestic. These
comparable store sales declines continue to be driven by categories
directly impacted by housing market conditions (including home appliances
at Sears Domestic) and a slowdown in consumers' discretionary spending
(including home and household goods and apparel at both Sears Domestic and
Kmart and lawn and garden at Sears Domestic).
Operating Income
Operating income was $325 million for the 13 weeks ended January 31,
2009, as compared to $794 million for the 13 weeks ended February 2, 2008,
and includes $336 million of charges for impairments, store closings and
severance recorded during the fourth quarter of 2008. Excluding these
charges, operating income declined $133 million and was primarily the
result of lower gross margin at Kmart and Sears Domestic, partially offset
by a decline in selling and administrative expenses for the quarter. For
the fourth quarter, we generated $3.7 billion in total gross margin as
compared to $4.2 billion in the fourth quarter last year. Our gross margin
rate decreased by 20 basis points to 27.5% and was impacted by increased
promotional markdown activity taken across most merchandise categories. The
overall decline in our gross margin rate was somewhat mitigated by an
increase in the gross margin rate for the quarter at Kmart and lower
markdowns for the quarter at Sears Domestic as purchases of seasonal and
winter apparel became more consistent with current sales trends.
Operating income was $302 million for fiscal year 2008, as compared to
$1.6 billion for fiscal 2007, and includes $437 million of charges for
impairments, store closings and severance recorded during the year.
Excluding these charges, operating income declined $847 million. The
remaining decline in operating income was mainly attributable to lower
gross margin dollars at Kmart and Sears Domestic as a result of the
above-noted sales declines, as well as a decline in the gross margin rate
realized at both Kmart and Sears Domestic. Our gross margin rate declined
60 basis points to 27.1% due to increased markdowns taken across most
merchandise categories. The decline in gross margin of $1.4 billion was
partially offset by $259 million in reduced payroll and benefits expense
(including lower performance-based compensation), as well as a $94 million
decrease in advertising and display expense.
Financial Position
We had cash balances of $1.3 billion at January 31, 2009 (of which $510
million was domestic and $787 million was at Sears Canada) as compared to
$1.6 billion at February 2, 2008. The January 31, 2009 cash balance
excludes $38 million on deposit with The Reserve Primary Fund, a money
market fund that has temporarily suspended withdrawals while it liquidates
its holdings to generate cash to distribute. On February 20, 2009, after
the end of fiscal 2008, we received a distribution of $13 million of the
total $38 million that had been held on deposit with The Reserve Primary
Fund at January 31, 2009. For the year, the significant uses of our cash
included $678 million for share repurchases, approximately $497 million in
capital expenditures, and approximately $224 million of contributions to
our domestic pension plans.
Merchandise inventories were approximately $8.8 billion at January 31,
2009 as compared to $10.0 billion at February 2, 2008. Domestic inventory
levels declined from $9.1 billion at February 2, 2008 to $8.1 billion at
January 31, 2009 despite the addition of $120 million of Kmart footwear
inventory which was added when Kmart began operating its footwear
department in January 2009. Inventory levels at Sears Canada decreased $181
million, largely due to the impact of foreign currency exchange rates.
We continued to maintain a strong capital structure with excess
liquidity even during the holiday peak. Our revolving credit facility,
which matures in March of 2010, is used to issue standby letters of credit
to support our insurance programs (currently approximately $1 billion
outstanding) and to fund seasonal working capital needs. As we reached our
peak working capital need early in the fourth quarter, we borrowed $1.9
billion in cash through the facility (in addition to the letters of
credit). We repaid the $1.9 billion in borrowings made in anticipation of
the holiday shopping season in December, although we borrowed on the
facility again in the month of January 2009 as we began to build inventory
for the spring season.
Total debt as of January 31, 2009 was $2.9 billion, down from $3.0
billion as of February 2, 2008. The current year balance consists of $665
million of capital lease obligations and $559 million of borrowings from
Sears Canada and Orchard Supply Hardware (which are non-recourse to the
Company), leaving a remaining balance of $1.7 billion of borrowings by
Sears Holdings.
Share Repurchase
During the fourth quarter of 2008, we repurchased approximately 2.9
million common shares under our share repurchase program at a total cost of
$120 million, or an average price of $40.85 per share. For the full year,
we repurchased 10.3 million common shares under our share repurchase
program at a cost of $678 million, or an average price of $65.58 per share.
As of January 31, 2009, we had remaining authorization to repurchase $505
million of common shares under the share repurchase program. The share
repurchases may be implemented using a variety of methods, which may
include open market purchases, privately negotiated transactions, block
trades, accelerated share repurchase transactions, the purchase of call
options, the sale of put options or otherwise, or by any combination of
such methods. Timing will be dependent on prevailing market conditions,
alternative uses of capital and other factors.
Adjusted EBITDA
For purposes of evaluating operating performance, we use an Adjusted
Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted
EBITDA") measurement computed as operating income appearing on the
statement of operations less depreciation and amortization and
gains/(losses) on sales of assets. In addition, it is adjusted to exclude
certain nonrecurring gains/(losses). Adjusted EBITDA is used by management
to evaluate the operating performance of our businesses 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.
Management compensates for this limitation by using GAAP financial measures
as well in managing our businesses.
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:
>
Quarters Ended Fiscal Years Ended
January 31, February 2, January 31, February 2,
2009 2008 2009 2008
Operating income per
statement of operations $325 $794 $302 $1,586
Plus depreciation and
amortization 236 270 981 1,049
Less gain on sales of
assets (12) (28) (51) (38)
Before excluded items 549 1,036 1,232 2,597
Sears Canada post-retirement
benefit plans curtailment
gain -- -- -- (27)
Hurricane related recoveries -- -- -- (19)
Non-cash goodwill and
asset impairments 284 -- 360 --
Closed store reserve
and severance 52 -- 77 --
Legal reserve - AIG
Annuity Insurance Co.,
et al. v. Sears Roebuck -- -- (62) --
Adjusted EBITDA as
defined $885 $1,036 $1,607 $2,551
% to revenues 6.7% 6.9% 3.4% 5.0%
Adjusted EBITDA for our domestic (United States operations) and Sears
Canada operations are as follows:
Quarters Ended
Adjusted EBITDA % To Revenues
January 31, February 2, January 31, February 2,
2009 2008 2009 2008
Kmart $321 $272 6.5% 5.2%
Sears Domestic 424 540 6.0% 6.7%
Sears Canada (1) 140 224 10.7% 12.2%
Total Adjusted EBITDA $885 $1,036 6.7% 6.9%
Fiscal Years Ended
Adjusted EBITDA % To Revenues
January 31, February 2, January 31, February 2,
2009 2008 2009 2008
Kmart $349 $517 2.2% 3.0%
Sears Domestic 803 1,539 3.2% 5.5%
Sears Canada (1) 455 495 8.7% 8.8%
Total Adjusted EBITDA $1,607 $2,551 3.4% 5.0%
(1) Fourth quarter 2008 EBITDA in Canadian dollars was $172 million as
compared to $222 million for the prior year, as the average exchange
rate for the quarter declined from 1.0096 to .8159. Fiscal 2008
EBITDA in Canadian dollars was $491 million as compared to $523
million for the prior year, as the average exchange rate for the year
declined from .9460 to .9265.
2009 Pension Expense
While Sears Holdings pension plan is frozen and thus associates do not
currently earn pension benefits, the company has a legacy pension
obligation for past service performed by Kmart and Sears, Roebuck and Co.
associates. The annual pension expense included in our financial statements
related to these legacy domestic pension plans has been relatively minimal
in recent years (the expense is $1 million in 2008). However, due to the
severe decline in the capital markets that occurred in the latter part of
2008 our domestic pension expense will increase by an estimated $160 to
$175 million in 2009. We intend to present pension expense as a separate
line item in our Adjusted EBITDA reconciliation in 2009 to promote
operating performance comparability and because reported pension expense
has no bearing on pension funding (note that 2008 pension expense was only
$1 million and the required funding amount was $224 million).
Annual Report on Form 10-K
We plan to file with the SEC our Annual Report on Form 10-K for the
year ended January 31, 2009 on or before April 1, 2009.
Forward-Looking Statements
Results are preliminary and unaudited. This press release contains
forward-looking statements about our expectations for fiscal year 2009.
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; the impact of seasonal buying patterns,
including seasonal fluctuations due to weather conditions, which are
difficult to forecast with certainty; general economic conditions and
normal business uncertainty, changes in consumer confidence, tastes,
preferences and spending, including the impact of fuel costs and spending
patterns, the availability and level of consumer debt, and unanticipated
increases in our costs; 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; our
ability to properly implement and realize the expected benefits from our
new organizational structure and operating model; 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 bankruptcy claims, including proceedings with respect to which the
parties have reached a preliminary settlement; and our ability to
successfully invest available capital. 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 approximately 3,900 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, home electronics
and automotive repair and maintenance. 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 Martha Stewart Everyday
products, which are offered exclusively in the U.S. by Kmart. We are the
nation's largest provider of home services, with more than 12 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
http://www.searsholdings.com.
>
Sears Holdings Corporation
Consolidated Statements of Operations
(Unaudited)
Amounts are Preliminary and Subject to Change
millions, except per Quarters Ended Fiscal Years Ended
share data January 31, February 2, January 31, February 2,
2009 2008 2009 2008
REVENUES
Merchandise sales and
services $13,280 $15,074 $46,770 $50,703
COSTS AND EXPENSES
Cost of sales, buying
and occupancy 9,627 10,900 34,118 36,638
Gross margin dollars 3,653 4,174 12,652 14,065
Gross margin rate 27.5% 27.7% 27.1% 27.7%
Selling and
administrative 2,820 3,138 11,060 11,468
Selling and
administrative
expense as a
percentage of
total revenues 21.2% 20.8% 23.6% 22.6%
Depreciation and
amortization 236 270 981 1,049
Impairment charges 284 - 360 -
Gain on sales of
assets (12) (28) (51) (38)
Total costs and
expenses 12,955 14,280 46,468 49,117
Operating income 325 794 302 1,586
Interest and investment
income (6) (22) (46) (135)
Interest expense 70 75 272 286
Other income (30) - (108) (17)
Income before income
taxes and
minority interest 291 741 184 1,452
Income taxes 130 278 85 550
Minority interest (29) 37 46 76
NET INCOME $190 $426 $53 $826
EARNINGS PER COMMON SHARE
Diluted earnings per
share $1.55 $3.17 $0.42 $5.70
Diluted weighted
average
common shares
outstanding 122.5 134.5 127.0 144.8
Sears Holdings Corporation
Condensed Consolidated Balance Sheets
Amounts are Preliminary and Subject to Change
(Unaudited)
millions January 31, February 2,
2009 2008
ASSETS
Current assets
Cash and cash equivalents $1,173 $1,622
Restricted cash 124 -
Accounts receivable 839 744
Merchandise inventories 8,795 9,963
Other current assets 485 473
Total current assets 11,416 12,802
Property and equipment, net 8,091 8,863
Goodwill 1,392 1,686
Tradenames and other intangible assets 3,283 3,352
Other assets 1,160 694
TOTAL ASSETS $25,342 $27,397
LIABILITIES
Current liabilities
Short-term borrowings and current portion of
long-term debt $787 $404
Merchandise payables 3,006 3,487
Unearned revenues 1,069 1,121
Other current liabilities 3,650 4,550
Total current liabilities 8,512 9,562
Long-term debt and capitalized lease obligations 2,132 2,606
Pension and postretirement benefits 2,057 1,258
Minority interest and other liabilities 3,261 3,304
Total Liabilities 15,962 16,730
Total Shareholders' Equity 9,380 10,667
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $25,342 $27,397
Total common shares outstanding 122.0 132.4
Sears Holdings Corporation
Segment Results
(Unaudited)
Amounts are Preliminary and Subject to Change
Quarter Ended January 31, 2009
millions, except store data Sears
Kmart Domestic Canada Sears Holdings
Merchandise sales and services $4,949 $7,021 $1,310 $13,280
Cost of sales, buying and
occupancy 3,736 4,994 897 9,627
Gross margin dollars 1,213 2,027 413 3,653
Gross margin rate 24.5% 28.9% 31.5% 27.5%
Selling and administrative 909 1,638 273 2,820
Selling and administrative
expense as a
percentage of total
revenues 18.4% 23.3% 20.8% 21.2%
Depreciation and amortization 37 174 25 236
Impairment charges 1 283 - 284
Gain on sales of assets (8) (4) - (12)
Total costs and expenses 4,675 7,085 1,195 12,955
Operating income (loss) $274 $(64) $115 $325
Number of:
Kmart Stores 1,368 - - 1,368
Full-Line Stores - 929 122 1,051
Specialty Stores - 1,233 266 1,499
Total Stores 1,368 2,162 388 3,918
Quarter Ended February 2, 2008
millions, except store data Sears
Kmart Domestic Canada Sears Holdings
Merchandise sales and services $5,210 $8,030 $1,834 $15,074
Cost of sales, buying and
occupancy 3,965 5,705 1,230 10,900
Gross margin dollars 1,245 2,325 604 4,174
Gross margin rate 23.9% 29.0% 32.9% 27.7%
Selling and administrative 973 1,785 380 3,138
Selling and administrative
expense as a
percentage of total
revenues 18.7% 22.2% 20.7% 20.8%
Depreciation and amortization 35 201 34 270
Gain on sales of assets - (27) (1) (28)
Total costs and expenses 4,973 7,664 1,643 14,280
Operating income $237 $366 $191 $794
Number of:
Kmart Stores 1,382 - - 1,382
Full-Line Stores - 935 121 1,056
Specialty Stores - 1,150 259 1,409
Total Stores 1,382 2,085 380 3,847
Fiscal Year Ended January 31, 2009
millions, except store data Sears
Kmart Domestic Canada Sears Holdings
Merchandise sales and services $16,219 $25,315 $5,236 $46,770
Cost of sales, buying and
occupancy 12,442 18,084 3,592 34,118
Gross margin dollars 3,777 7,231 1,644 12,652
Gross margin rate 23.3% 28.6% 31.4% 27.1%
Selling and administrative 3,456 6,415 1,189 11,060
Selling and administrative
expense as a percentage of
total revenues 21.3% 25.3% 22.7% 23.6%
Depreciation and amortization 138 724 119 981
Impairment charges 21 339 - 360
Gain on sales of assets (10) (10) (31) (51)
Total costs and expenses 16,047 25,552 4,869 46,468
Operating income (loss) $172 $(237) $367 $302
Number of:
Kmart Stores 1,368 - - 1,368
Full-Line Stores - 929 122 1,051
Specialty Stores - 1,233 266 1,499
Total Stores 1,368 2,162 388 3,918
Fiscal Year Ended February 2, 2008
millions, except store data Sears
Kmart Domestic Canada Sears Holdings
Merchandise sales and services $17,256 $27,845 $5,602 $50,703
Cost of sales, buying and
occupancy 13,202 19,589 3,847 36,638
Gross margin dollars 4,054 8,256 1,755 14,065
Gross margin rate 23.5% 29.6% 31.3% 27.7%
Selling and administrative 3,537 6,698 1,233 11,468
Selling and administrative
expense as a
percentage of total
revenues 20.5% 24.1% 22.0% 22.6%
Depreciation and amortization 116 802 131 1,049
Gain on sales of assets (1) (28) (9) (38)
Total costs and expenses 16,854 27,061 5,202 49,117
Operating income $402 $784 $400 $1,586
Number of:
Kmart Stores 1,382 - - 1,382
Full-Line Stores - 935 121 1,056
Specialty Stores - 1,150 259 1,409
Total Stores 1,382 2,085 380 3,847
>
Sears Holdings Corporation
Adjusted EBITDA
Amounts are Preliminary and
Subject to Change
Quarters Ended
millions January 31, 2009 February 2, 2008
Sears Sears Sears Sears Sears Sears
Kmart Domestic Canada Holdings Kmart Domestic Canada Holdings
Operating
Income (loss)
per
statement
of
operations $274 $(64) $115 $325 $237 $366 $191 $794
Plus
depreciation
and
amortization 37 174 25 236 35 201 34 270
Less gain on
sales of
assets (8) (4) - (12) - (27) (1) (28)
Before
excluded
items 303 106 140 549 272 540 224 1,036
Closed store
reserve and
severance 17 35 - 52 - - - -
Non-cash
goodwill and
asset
impairment 1 283 - 284 - - - -
Adjusted
EBITDA as
defined $321 $424 $140 $885 $272 $540 $224 $1,036
% to
revenues 6.5% 6.0% 10.7% 6.7% 5.2% 6.7% 12.2% 6.9%
Fiscal Years Ended
millions January 31, 2009 February 2, 2008
Sears Sears Sears Sears Sears Sears
Kmart Domestic Canada Holdings Kmart Domestic Canada Holdings
Operating
Income (loss)
per
statement
of
operations $172 $(237) $367 $302 $402 $784 $400 $1,586
Plus
depreciation
and
amortization 138 724 119 981 116 802 131 1,049
Less gain on
sales of
assets (10) (10) (31) (51) (1) (28) (9) (38)
Before
excluded
items 300 477 455 1,232 517 1,558 522 2,597
Closed store
reserve and
severance 28 49 - 77 - - - -
Non-cash
goodwill and
asset
impairments 21 339 - 360 - - - -
Legal
reserve -
AIG Annuity
Insurance
Co., et al.
v. Sears
Roebuck - (62) - (62) - - - -
Sears Canada
post-
retirement
benefit
plans
curtailment
gain - - - - - - (27) (27)
Hurricane
related
recoveries - - - - - (19) - (19)
Adjusted
EBITDA as
defined $349 $803 $455 $1,607 $517 $1,539 $495 $2,551
% to
revenues 2.2% 3.2% 8.7% 3.4% 3.0% 5.5% 8.8% 5.0%
SOURCE Sears Holdings Corporation
Web site: http://www.searsholdings.com
CONTACT: Sears Holdings Public Relations, +1-847-286-8371
