Â鶹´«Ã½

Sears Holdings Reports First Quarter 2012 Results

HOFFMAN ESTATES, Ill., May 17, 2012 /PRNewswire/ --ÌýSears Holdings Corporation ("Holdings," "we," "us," "our" or the "Company") (NASDAQ: SHLD) today reported its first quarter 2012 results. In summary, we reported:

  • Income from continuing operations attributable to Holdings' shareholders for the first quarter of 2012 of $189 million ($1.78 per diluted share from continuing operations) versus a net loss from continuing operations attributable to Holdings' shareholders of $165 million ($1.53 loss per diluted share from continuing operations), for the first quarterÌýof 2011;
  • Adjusted EBITDA for the quarter of $197 million ($209 million domestic and $(12) million at Sears Canada) in 2012 versus $58 million ($73 million domestic and $(15) million at Sears Canada) in 2011;
  • Adjusted loss per diluted share from continuing operations for the first quarter of $0.31 in 2012 and a loss of $1.34 in 2011;
  • First quarter 2012 included gains on the sale of assets of $233 million, after tax and noncontrolling interest, from the sale of certain U.S. and Canadian stores and leasehold interests.Ìý These transactions generated approximately $440 million of cash proceeds;
  • Gross margin rate in 2012 improved 100 basis points over the prior year quarter;
  • Sears Domestic's comparable store sales declined 1.0% in the first quarter of 2012, Kmart's comparable store sales declined 1.6% and Sears Canada's comparable store sales declined 6.3%;
  • Inventory balances declined $881 million from the prior year comparable quarter;
  • Liquidity of $3.4 billion with cash balances of $784 million and nearly $2.6 billion of capacity on domestic and Canadian revolving credit facilities; and
  • Currently planning a partial spin-off ofÌýour interest in Sears Canada to our shareholders, as announced today in a separate release, which would bring the ownership of SCC by Sears Holdings to 51% when complete.

Lou D'Ambrosio, Sears Holdings' Chief Executive Officer and President, said, "We are pleased with the results for the first quarter and our progress towards restoring profit growth and transforming our Company. Our actions were driven by a focus on three core priorities: 1) enhancing financial and operational discipline; 2) improving our core retail operations; and 3) leading customer based innovation through integrated retail and an engaging membership program, Shop Your Way Rewards.Ìý I want to thank all the associates at Sears Holdings for their commitment and hard work in delivering the first quarter results."

First Quarter Revenues and Comparable Store Sales

Revenues decreased $270 million to $9.3 billion for the quarter ended April 28, 2012. ÌýThe decline in revenue was primarily due to the effect of having fewer Kmart and Sears Full-line stores in operation, lower domestic comparable store sales for the quarter and a decline in Sears Canada's comparable stores sales for the quarter. ÌýFirst quarter 2012 revenues included a decrease of $21 million due to changes in foreign currency exchange.Ìý

Domestic comparable store sales declined 1.3%, comprised of declines of 1.0% at Sears Domestic and 1.6% at Kmart.Ìý While Sears Domestic experienced an overall decrease in comparable store sales, Sears did achieve double-digit increases in its apparel and footwear categories. ÌýThese increases were offset by declines in the home appliance and consumer electronics categories.Ìý

Kmart had sales increases in the apparel and footwear categories offset by declines in consumer electronics. ÌýSears Canada's comparable store sales decreased 6.3% for the quarter primarily due to sales decreases in electronics, home decor, hardware and apparel, partially offset by increases in major appliances and mattresses.

Operating Income (Loss)

Operating income was $315 million for the quarter ended April 28, 2012, compared to an operating loss of $172 million for the quarter ended April 30, 2011.Ìý The improvement in operating income of $487 million includes gains on sales of assets, which were partially offset by the impact of charges related to store closures and severance and other significant items.Ìý Excluding these items, operating income improved $155 million, primarily due to the improvement in gross margin and the reduction in selling and administrative expenses.

For the quarter, our gross margin increased $23 million to $2.6 billion in 2012.Ìý The increase was driven by improvements in margin rate, partially offset by the decline in overall sales and included a decrease of $6 million related to the impact of foreign currency exchange rates on gross margin at Sears Canada. Gross margin for 2011 included charges of $1 million related to store closures.Ìý Ìý

Kmart's gross margin rate improved 60 basis points for the first quarter mainly due to the increase in sales in the higher margin apparel business, as well as the margin improvement in the toys and sporting goods categories driven by less markdown activity.Ìý Sears Domestic's gross margin rate increased 140 basis points for the quarter primarily due to improved margins in the apparel, home appliance and footwear categories, which were partially offset by a decline in home services.Ìý Sales generated in the closing stores contributed to the improved margins.Ìý Sears Canada's gross margin rate improved 60 basis points for the first quarter as a result of the actions taken in 2011 to clear inventory and improve inventory productivity. ÌýÌýÌý

Domestic selling and administrative expenses decreased $37 million in the first quarter of 2012 compared to the first quarter of 2011 predominately due to decreases in payroll and advertising expenses.Ìý Selling and administrative expenses included expenses related to domestic pension plans, store closings and severance of $75 million and $20 million for 2012 and 2011, respectively.Ìý Selling and administrative expenses at Sears Canada for the quarter decreased $25 million from last year, and included a decrease of $7 million related to the impact of foreign currency exchange rates.Ìý On a Canadian dollar basis, selling and administrative expenses decreased by $18 million, primarily due to decreases in outsourcing, advertising and payroll expenses.Ìý

Operating income for the first quarter of 2012 included expenses related to domestic pension plans, store closings and severance, as well as gains on sales of assets, which aggregated to operating income of $311 million.Ìý Operating loss for the first quarter of 2011 included expenses of $21 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 from continuing operations.

Our effective tax expense rate for the first quarter of 2012 was 25.7% and our effective tax benefit rate for the first quarter of 2011 was 31.0%.Ìý The current year tax rate was impacted by the establishment of a valuation allowance in 2011 against certain deferred income tax assets and the utilization of part of our net operating loss deferred tax asset in 2012.

Financial Position

Rob Schriesheim, Sears Holdings' Chief Financial Officer, said, "We took several actions in the first quarter of 2012 to build the strength of our liquidity position.Ìý First, we completed the previously announced sale of U.S. and Canadian stores and leasehold interests, which generated cash proceeds of $440 million.Ìý In addition, we progressed with our plans to separate Sears Hometown and Outlet businesses through a transfer to electing shareholders by filing a registration statement on Form S-1 with the Securities and Exchange Commission.Ìý The transaction is still expected to close in the third quarter of 2012 and generate in the range of $400 million to $500 million in cash proceeds.Ìý These transactions, together with already announced cost reductions and actions to reduce cash invested in our inventory, are expected to generate between $1.6 billion and $1.7 billion in capital in 2012.Ìý As evidenced by our improvement in operating performance and our other actions, we continue to focus on financial discipline and operational productivity, enhancing our already strong financial flexibility and unlocking value in our portfolio of assets."

We had cash balances of $784 million at April 28, 2012 ($415 million domestic and $369 million at Sears Canada) as compared to $754 million at January 28, 2012.Ìý The increase in cash during the first quarter of 2012 was primarily due to cash generated from the sale of properties, partially offset by uses of cash during the quarter which included repayments of long-term debt of $211 million, contributions to our pension and post-retirement benefit plans of $86 million, capital expenditures of $80 million and other working capital needs.Ìý

Merchandise inventories at April 28, 2012 were $8.8 billion, as compared to $9.7 billion at April 30, 2011.Ìý Domestic inventory decreased approximately $759 million to $8.0 billion at April 28, 2012 from $8.7 billion at April 30, 2011, driven by both improved productivity and store closures.Ìý Sears Domestic inventory decreased in all categories, with the most notable decreases in the home appliance, consumer electronics and footwear categories.Ìý Kmart inventory decreased in virtually all categories with the most notable decreases in consumer electronics and sporting goods and toys.Ìý Sears Canada's inventory levels decreased approximately $122 million to $837 million at April 28, 2012 from $959 million at April 30, 2011, primarily as a result of the actions taken in 2011 to clear inventory and improve inventory productivity.ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý

Total debt (consisting of short-term borrowings, long-term debt and capital lease obligations) was $3.2 billion at April 28, 2012, compared to $3.5 billion at January 28, 2012.Ìý Capacity under our credit facilities was $2.6 billion ($1.8 billion domestic and $0.8 billion at Sears Canada).

Adjusted EBITDA

In addition to our net income (loss) determined in accordance with GAAP, for purposes of evaluating operating performance, we use an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA") measurement.

Adjusted EBITDA is computed as net income (loss) attributable to Sears Holdings Corporation appearing on the statements of operations excluding income (loss) 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.Ìý In addition, it is adjusted to exclude certain significant items as set forth below.Ìý Our management uses Adjusted EBITDA to evaluate the operating performance of our businesses, as well as executive compensation metrics, for comparable periods.Ìý 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

millions


April 28, 2012


April 30, 2011

Net income (loss) attributable to SHC per statement of operations


$189


$(170)

(Income) loss attributable to noncontrolling interest


5


(4)

Loss from discontinued operations, net of tax


--


5

Income tax expense (benefit)


67


(76)

Interest expense


66


75

Interest and investment income


(12)


(13)

Other loss


--


11

Gain on sales of assets


(395)


(2)

Depreciation and amortization


202


211

Before excluded items


122


37






Closed store reserve and severance


34


2

Domestic pension expense


41


19

Adjusted EBITDA as defined


$197


$ Ìý58

% to revenues


2.1%


0.6%

Adjusted EBITDA for our segments are as follows:



13 Weeks Ended



Adjusted EBITDA


% To Revenues

millions


April 28,
2012


April 30,
2011


April 28,
2012


April 30,
2011

Kmart


$101


$ 57


3.0%


1.6%

Sears Domestic


108


16


2.2%


0.3%

Sears Canada


(12)


(15)


(1.3)%


(1.5)%

Total Adjusted EBITDA


$197


$ 58


2.1%


0.6%

Forward-Looking Statements

Results are preliminary and unaudited. This press release contains forward-looking statements about our expectations for the first quarter of fiscal 2012. 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 availability of consumer and commercial credit, changes in consumer confidence and spending, the impact of rising fuel prices, and changes in vendor relationships, including the impact of increases in the cost of raw materials experienced by certain of our vendors; vendors' lack of willingness to provide acceptable payment terms or otherwise restricting financing to purchase inventory or services; 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, which may be subject to disruptions or security breaches; 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; our ability to protect or preserve the image of our brands; 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; the timing and amount of required pension plan funding; and other risks, uncertainties and factors discussed in our most recent Form 10-K and other filings with the Securities and Exchange Commission. 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 applicable.

About Sears Holdings Corporation

Sears Holdings Corporation is a leading integrated retailer with over 3,900 full-line and specialty retail stores in the United States and Canada and the home of ShopYourWay, a social shopping experience where members have the ability to earn points and receive benefits across a wide variety of physical and digital formats through .Ìý Sears Holdings is the leading home appliance retailer as well as a leader in tools, lawn and garden, fitness equipment and automotive repair and maintenance.Ìý Key proprietary brands include Kenmore, Craftsman and DieHard, with a broad apparel offering, including such well-known labels as Lands' End, the Kardashian Kollection, Jaclyn Smith and Joe Boxer, as well as Sofia by Sofia Vergara and The Country Living Home Collection. Ìý We are the nation's largest provider of home services, with more than 11 million service calls made annually and have a long-established commitment to those who serve in the military through initiatives like the program. We have been named the 2011 Mobile Retailer of the Year, Recipient of the 2012 ENERGY STAR® "Corporate Commitment Award" for Product Retailing and Energy Management and one of the Top 20 Best Places to Work for Recent Grads.Ìý Sears Holdings Corporation operates through its subsidiaries, including , Roebuck and Co. and Corporation.Ìý For more information, visit Sears Holdings' website at . Twitter: | |Facebook:

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




April 28,


April 30,


millions, except per share data


2012


2011

REVENUES






Merchandise sales and services


$ Ìý Ìý Ìý Ìý Ìý Ìý9,270


$ Ìý Ìý Ìý Ìý Ìý Ìý9,540







COSTS AND EXPENSES






Cost of sales, buying and occupancy


6,703


6,996


Gross margin dollars


2,567


2,544


Gross margin rate


27.7%


26.7%








Selling and administrative


2,445


2,507


Selling and administrative expense as a percentage of total revenues


26.4%


26.3%








Depreciation and amortization


202


211


Gain on sales of assets


(395)


(2)


ÌýÌýÌý Total costs and expenses


8,955


9,712







Operating income (loss)


315


(172)

Interest expense


(66)


(75)

Interest and investment income


12


13

Other loss


-


(11)







Income (loss) from continuing operations before income taxes


261


(245)

Income tax (expense) benefit


(67)


76







Income (loss) from continuing operations


194


(169)

Loss from discontinued operations, net of tax


-


(5)







Net income (loss)


194


(174)

(Income) loss attributable to noncontrolling interest


(5)


4







NET INCOME (LOSS) ATTRIBUTABLE TO HOLDINGS'






SHAREHOLDERS


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 189


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý(170)







Amounts attributable to Holdings' shareholders:





Income (loss) from continuing operations, net of tax


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 189


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý(165)

Income (loss) from discontinued operations, net of tax


-


(5)







Net income (loss)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 189


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý(170)







NET INCOME (LOSS) PER COMMON SHARE:






Diluted:






Continuing operations


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.78


$ Ìý Ìý Ìý Ìý Ìý Ìý (1.53)


Discontinued operations


-


(0.05)










$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.78


$ Ìý Ìý Ìý Ìý Ìý Ìý (1.58)








Diluted weighted average common shares outstanding


106.1


107.8




Sears Holdings Corporation

ÌýCondensed Consolidated Balance Sheets








Amounts are Preliminary and Subject to Change









(Unaudited)












April 28,


April 30,


January 28,

millions


2012


2011


2012

ASSETS







Current assets







ÌýÌý Cash and cash equivalents


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 777


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý940


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý747

ÌýÌý Restricted cash


7


28


7

ÌýÌý Accounts receivable


644


652


695

ÌýÌý Merchandise inventories


8,817


9,698


8,407

ÌýÌý Prepaid expenses and other current assets


383


497


388

ÌýÌý Current assets of discontinued operations


-


219


-

ÌýÌý Total current assets


10,628


12,034


10,244








Property and equipment, net


6,436


7,020


6,577

Goodwill


841


1,392


841

Trade names and other intangible assets


2,922


2,979


2,937

Other assets


780


896


782

Non-current assets of discontinued operations


-


409


-

ÌýÌý TOTAL ASSETS


$ Ìý Ìý Ìý Ìý Ìý21,607


$ Ìý Ìý Ìý Ìý Ìý Ìý 24,730


$ Ìý Ìý Ìý Ìý Ìý Ìý 21,381








LIABILITIES







Current liabilities







ÌýÌý Short-term borrowingsÌý


$ Ìý Ìý Ìý Ìý Ìý Ìý1,103


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý873


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 1,175

ÌýÌý Current portion of long-term debt and capitalized lease obligations


151


289


230

ÌýÌý Merchandise payables


3,258


3,770


2,912

ÌýÌý Unearned revenues


961


965


964

ÌýÌý Other taxes


511


477


523

ÌýÌý Short-term deferred tax liabilities


518


160


516

ÌýÌý Other current liabilities


2,885


2,806


2,892

ÌýÌý Current liabilities of discontinued operations


-


120


-

ÌýÌý Total current liabilities


9,387


9,460


9,212








Long-term debt and capitalized lease obligations


1,975


2,135


2,088

Pension and post-retirement benefits


2,666


2,075


2,738

Long-term deferred tax liabilities


867


-


816

Other long-term liabilities


2,134


2,251


2,186

Non-current liabilities of discontinued operations


-


411


-

ÌýÌý Total Liabilities


17,029


16,332


17,040








ÌýÌý Total Equity


4,578


8,398


4,341








ÌýÌý TOTAL LIABILITIES AND EQUITY


$ Ìý Ìý Ìý Ìý Ìý21,607


$ Ìý Ìý Ìý Ìý Ìý Ìý 24,730


$ Ìý Ìý Ìý Ìý Ìý Ìý 21,381















Total common shares outstanding


106.4


107.7


106.3




Sears Holdings Corporation

Segment Results

(Unaudited)










Amounts are Preliminary and Subject to Change




















Ìý13 Weeks Ended April 28, 2012Ìý

millions, except store data



°­³¾²¹°ù³ÙÌý


Sears
Domestic


Sears
Canada


Sears
Holdings

Merchandise sales and services


$ Ìý Ìý Ìý Ìý Ìý3,415


$ Ìý Ìý Ìý Ìý Ìý4,938


$ Ìý Ìý Ìý Ìý Ìý Ìý917


$ Ìý Ìý Ìý Ìý Ìý9,270










Cost of sales, buying and occupancy


2,565


3,487


651


6,703

Gross margin dollars


850


1,451


266


2,567

Gross margin rate


24.9%


29.4%


29.0%


27.7%










Selling and administrative


752


1,415


278


2,445

Selling and administrative expense as a
ÌýÌýÌýÌý percentage of total revenues


22.0%


28.7%


30.3%


26.4%

Depreciation and amortization


33


143


26


202

Gain on sales of assets


(5)


(228)


(162)


(395)

Total costs and expenses


3,345


4,817


793


8,955

Operating income (loss)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 70


$ Ìý Ìý Ìý Ìý Ìý Ìý 121


$ Ìý Ìý Ìý Ìý Ìý Ìý124


$ Ìý Ìý Ìý Ìý Ìý Ìý 315










Number of:









Ìý Kmart Stores


1,290


-


-


1,290

Ìý Full-Line Stores


-


831


122


953

Ìý Specialty Stores


-


1,302


371


1,673

Ìý Total Stores


1,290


2,133


493


3,916





















Ìý13 Weeks Ended April 30, 2011Ìý

millions, except store data



°­³¾²¹°ù³ÙÌý


Sears
Domestic


Sears
Canada


Sears
Holdings

Merchandise sales and services


$ Ìý Ìý Ìý Ìý Ìý3,479


$ Ìý Ìý Ìý Ìý Ìý5,047


$ Ìý Ìý Ìý Ìý 1,014


$ Ìý Ìý Ìý Ìý Ìý9,540










Cost of sales, buying and occupancy


2,634


3,636


726


6,996

Gross margin dollars


845


1,411


288


2,544

Gross margin rate


24.3%


28.0%


28.4%


26.7%










Selling and administrative


789


1,415


303


2,507

Selling and administrative expense as a
ÌýÌýÌýÌý percentage of total revenues


22.7%


28.0%


29.9%


26.3%

Depreciation and amortization


37


149


25


211

Gain on sales of assets


(2)


-


-


(2)

Total costs and expenses


3,458


5,200


1,054


9,712

Operating income (loss)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 21


$ Ìý Ìý Ìý Ìý Ìý (153)


$ Ìý Ìý Ìý Ìý Ìý Ìý(40)


$ Ìý Ìý Ìý Ìý Ìý (172)










Number of:









Ìý Kmart Stores


1,305


-


-


1,305

Ìý Full-Line Stores


-


885


122


1,007

Ìý Specialty Stores


-


1,269


365


1,634

Ìý Total Stores


1,305


2,154


487


3,946




Sears Holdings Corporation

Adjusted EBITDA












Amounts are Preliminary and Subject to Change













13 Weeks Ended

millions


ÌýApril 28, 2012Ìý


ÌýApril 30, 2011Ìý



Kmart

Sears
Domestic

Sears
Canada

Sears
Holdings


Kmart

Sears
Domestic

Sears
Canada

Sears
Holdings












Operating income (loss) per statement of operations


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 70

$ Ìý Ìý Ìý Ìý Ìý Ìý 121

$ Ìý Ìý Ìý Ìý Ìý Ìý 124

$ Ìý Ìý Ìý Ìý Ìý Ìý 315


$ Ìý Ìý Ìý Ìý Ìý Ìý21

$ Ìý Ìý Ìý Ìý(153)

$ Ìý Ìý Ìý Ìý Ìý(40)

$ Ìý Ìý Ìý Ìý(172)

Depreciation and amortization


33

143

26

202


37

149

25

211

Gain on sales of assets


(5)

(228)

(162)

(395)


(2)

-

-

(2)

Before excluded items


98

36

(12)

122


56

(4)

(15)

37












Closed store reserve and severance


3

31

-

34


1

1

-

2

Domestic pension expense


-

41

-

41


-

19

-

19

Adjusted EBITDA as defined


$ Ìý Ìý Ìý Ìý Ìý Ìý 101

$ Ìý Ìý Ìý Ìý Ìý Ìý 108

$ Ìý Ìý Ìý Ìý Ìý Ìý (12)

$ Ìý Ìý Ìý Ìý Ìý Ìý 197


$ Ìý Ìý Ìý Ìý Ìý Ìý57

$ Ìý Ìý Ìý Ìý Ìý Ìý16

$ Ìý Ìý Ìý Ìý Ìý(15)

$ Ìý Ìý Ìý Ìý Ìý Ìý58

% toÌý revenues


3.0%

2.2%

-1.3%

2.1%


1.6%

0.3%

-1.5%

0.6%




Sears Holdings Corporation

Adjusted Earnings per Share





























Amounts are Preliminary and Subject to Change





























13 Weeks Ended April 28, 2012

millions, except per share data

GAAP


Domestic Pension Expense


Closed Store Reserve and Severance


Gain on Sales of Assets


Mark-to-Market Gains


Tax Matters


As Adjusted

Selling and administrative impact

$ Ìý Ìý Ìý Ìý2,445


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý(41)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý(34)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý -


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý-


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý -


$ Ìý Ìý Ìý2,370

Gain on sales of assets impact

(395)


-


-


386


-


-


(9)

Operating income impact

315


41


34


(386)


-


-


4

Other loss impact

-


-


-


-


1


-


1

Income tax expense impact

(67)


(15)


(13)


145


-


(37)


13

Income attributable to noncontrolling interest impact

(5)


-


-


8


-


-


3

After tax and noncontrolling interest impact

189


26


21


(233)


1


(37)


(33)

Diluted earnings per share impact

$ Ìý Ìý Ìý Ìý Ìý1.78


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 0.25


$ Ìý Ìý Ìý Ìý Ìý Ìý 0.20


$ Ìý Ìý Ìý Ìý Ìý Ìý(2.20)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý0.01


$ Ìý Ìý Ìý Ìý Ìý Ìý(0.35)


$ Ìý Ìý Ìý (0.31)






























13 Weeks Ended April 30, 2011



millions, except per share data

GAAP


Domestic Pension Expense


Closed Store Reserve and Severance


Mark-to-Market Losses


Discontinued Operations


As Adjusted



Cost of sales, buying and occupancy impact

$ Ìý Ìý Ìý Ìý6,996


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý-


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý(1)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý -


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý-


$ Ìý Ìý Ìý Ìý Ìý 6,995



Selling and administrative impact

2,507


(19)


(1)


-


-


2,487



Operating loss impact

(172)


19


2


-


-


(151)



Other loss impact

(11)


-


-


12


-


1



Income tax benefit impact

76


(6)


(1)


(4)


-


65



Loss from discontinued operations, net of tax, impact

(5)


-


-


-


5





Noncontrolling interest impact

4


-


-


(1)


-


3



After tax and noncontrolling interest impact

(170)


13


1


7


5


(144)



Diluted loss per share impact

$ Ìý Ìý Ìý Ìý(1.58)


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 0.12


$ Ìý Ìý Ìý Ìý Ìý Ìý 0.01


$ Ìý Ìý Ìý Ìý Ìý Ìý 0.06


$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý0.05


$ Ìý Ìý Ìý Ìý Ìý Ìý(1.34)



Ìý

SOURCE Sears Holdings Corporation








© Â鶹´«Ã½