EX-99.1 3 d549746dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

NEWS MEDIA CONTACT:

Sears Holdings Public Relations

(847) 286-8371

FOR IMMEDIATE RELEASE:

March 14, 2018

SEARS HOLDINGS REPORTS FOURTH QUARTER AND FULL YEAR 2017 RESULTS

Completes Secured Loan in Connection with Previously Announced PBGC Transaction

HOFFMAN ESTATES, Ill. - Sears Holdings Corporation (“Holdings,” “we,” “us,” “our,” or the “Company”) (NASDAQ: SHLD) today announced financial results for its fourth quarter and full year ended February 3, 2018. As a supplement to this announcement, a presentation, pre-recorded conference call and audio webcast are available at our website http://searsholdings.com/invest.

In summary, today we reported the following:

 

    Generated positive Adjusted EBITDA during the fourth quarter of 2017 with year-over-year improvement of $63 million;

 

    Completed secured loan in connection with the previously announced PBGC transaction which unlocks nearly $980 million of appraised asset value; and

 

    Expect to report year-over-year Adjusted EBITDA improvement in the first quarter of 2018 as we continue to focus on liquidity required to effectuate our transformation.

Net income attributable to Holdings’ shareholders was $182 million ($1.69 earnings per diluted share) for the fourth quarter of 2017, which included a non-cash tax benefit of approximately $470 million related to tax reform, as well as a non-cash accounting charge of $72 million related to the impairment of the Sears trade name. This compares to a net loss attributable to Holdings’ shareholders of $607 million ($5.67 loss per diluted share) for the prior year fourth quarter, which also included a non-cash accounting charge of $381 million related to the impairment of the Sears trade name. Adjusted EBITDA was $2 million in the fourth quarter of 2017 compared to $(61) million in the prior year fourth quarter.

Edward S. Lampert, Chairman and Chief Executive Officer of Holdings, said, “We made progress in 2017, with a return to positive Adjusted EBITDA and another quarter of year-over-year improvement in our financial results. We also took the actions necessary to increase our liquidity and fund our ongoing transformation of the Company. In addition, we entered important partnerships, such as our agreement to sell Kenmore appliances and related services through Amazon, that broaden the reach of our brands. Finally, we continued to enhance our Shop Your Way ecosystem to offer our members more compelling and uniquely tailored value and shopping experiences.”

“We also recognize that we need to do more if we are to deliver on our commitment to return to profitability in 2018. We will work to build on the progress we made in 2017, including ongoing actions to improve or close unprofitable stores and to unlock the value in our assets. Importantly, to ensure our long-term viability, we must substantially improve our sales and gross margin performance, including adjustments to our business model,” Lampert concluded.

 

1


Rob Riecker, Chief Financial Officer of Holdings, said, “As we continue with our transformation efforts, Sears Holdings has taken a number of actions to improve financial flexibility and support our operations. In addition to pursuing several transactions to adjust our capital structure in order to enhance our liquidity and financial position, we are taking incremental actions to further streamline our operations to drive profitability, including cost reductions of $200 million on an annualized basis in 2018 unrelated to store closures.”

Actions undertaken during the fourth quarter of 2017 and into the first quarter of 2018 to provide the Company with additional financial flexibility included:

 

    Extended the maturity of an existing term loan, which originally was to mature in June 2018 (the “Term Loan”), to January 2019, with the option to further extend the maturity to July 2019. During the fourth quarter, the Company paid down the Term Loan reducing the outstanding balance to approximately $398 million;

 

    Raised $210 million in new financing in the fourth quarter of 2017, and an additional $40 million subsequent to quarter-end, through a series of financial transactions, supported by ground leases and certain intellectual property, with the ability to raise an additional $50 million against the same collateral;

 

    Amended the borrowing base definition in the indenture relating to the Company’s second lien notes, maturing October 15, 2018, to change the advance rate for inventory to 75%, increased from 65%. The amendment also defers the collateral coverage test for purposes of the repurchase offer covenant in such indenture and restarts it with the second quarter of 2018 (such that no collateral coverage event can occur until the end of the third quarter of 2018). The Company has also made corresponding amendments to its second lien credit agreement;

 

    Amended its Domestic Credit Agreement, dated as of July 21, 2015, increasing the size of the general debt basket to $1.25 billion;

 

    Completed a third amendment to the Second Lien Credit Agreement, dated as of September 1, 2016, which increased the maximum aggregate principal of the uncommitted line of credit facility established under the Second Lien Credit Agreement to $600 million and extended the maximum duration of line of credit loans to 270 days;

 

    Secured an additional $100 million incremental real estate loan (the “Incremental Loan”) on March 8, 2018, pursuant to an amendment to the Second Amended and Restated Loan Agreement, dated as of October 18, 2017, with JPP, LLC and JPP II, LLC, entities affiliated with ESL Investments, Inc. The Incremental Loan is secured by the same real estate properties as the 2017 Secured Loan Facility, and certain properties under the previous Incremental Loans outstanding, and matures in July 2020. The Company expects to use the proceeds of the Incremental Loan for general corporate purposes;

 

    Closed on a new secured loan (the “Secured Loan”) and mezzanine loan (the “Mezzanine Loan”), pursuant to which the Company received aggregate gross proceeds of $440 million. The Secured Loan is secured by properties that were previously subject to a ring-fence arrangement with the Pension Benefit Guaranty Corporation (the “PBGC”), and the Mezzanine Loan is secured by a pledge of the equity interests in SRC O.P. LLC, the direct parent company of the entities that own such properties. Pursuant to the Company’s November 2017 agreement with the PBGC, the Company will contribute $407 million of the proceeds into the Sears pension plans, which contribution relieves the Company of contributions to its pension plans for approximately two years (other than a $20 million supplemental payment due in the second quarter of 2018). The Company expects to pay down a substantial portion of the Secured Loan over the next three to six months using proceeds generated from the sale of the underlying properties; and

 

    Commenced private exchange offers for its outstanding 8% Senior Unsecured Notes Due 2019 and 6 5/8% Senior Secured Notes Due 2018 to improve the terms on non-first lien debt.

 

2


Revenues and Comparable Store Sales

We follow a retail-based financial reporting calendar. Accordingly, our fourth quarter and fiscal year 2017 results reflect the 14- and 53- week periods ended February 3, 2018, respectively, whereas 2016 contained 13- and 52- weeks for the fourth quarter and year, respectively.

We generated total revenues of $4.4 billion for the fourth quarter of 2017, compared with total revenues of $6.1 billion for the prior year fourth quarter, with store closures contributing to over half of the decline, partially offset by the inclusion of an additional week of revenues in the fourth quarter of 2017. Total comparable store sales declined 15.6% for the fourth quarter. Kmart comparable store sales declined 12.2%, while Sears comparable store sales declined 18.1%.

For the full year, revenues were $16.7 billion in 2017 as compared to revenues of $22.1 billion in the prior year. The decline in revenues included a decrease of approximately $3.2 billion as a result of having fewer Kmart and Sears Full-line stores in operation. For the full year, comparable store sales declined 13.5%, with Kmart comparable store sales declining 11.4% and Sears comparable store sales declining 15.2%.

Financial Position

At February 3, 2018, we had utilized approximately $648 million of our $1.5 billion revolving credit facility due in 2020, consisting of $271 million of borrowings and $377 million of letters of credit outstanding. The amount available to borrow under our credit facility was approximately $69 million, which reflects the effect of our springing fixed charge coverage ratio covenant and the borrowing base limitation in our revolving credit facility, which varies based on our overall inventory and receivables balances. Availability under our general debt basket was approximately $102 million at February 3, 2018.

The Company’s total cash balances were $336 million at February 3, 2018, including restricted cash of $154 million, compared to $286 million at January 28, 2017. Short-term borrowings totaled $915 million at February 3, 2018, consisting of $271 million of revolver borrowings, $500 million of line of credit loans, and $144 million of borrowings under the incremental real estate loan.

Merchandise inventories at February 3, 2018 were $2.8 billion, compared to $4.0 billion at January 28, 2017, while merchandise payables were $0.6 billion and $1.0 billion at February 3, 2018 and January 28, 2017, respectively.

Total long-term debt (long-term debt and capital lease obligations) was $3.2 billion and $4.2 billion at February 3, 2018 and January 28, 2017, respectively.

Non-GAAP Financial Measures

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

As a result of the Seritage and JV transactions, Adjusted EBITDA for the fourth quarter of 2017 and 2016 included additional rent expense of approximately $40 million and $47 million, respectively, while the full year of 2017 and

 

3


2016 included additional rent expense of approximately $169 million and $197 million, respectively. Due to the structure of the leases, we expect that our cash rent obligations to Seritage and the joint venture partners will decline, over time, as space in these stores is recaptured. From the inception of the Seritage transaction to date, we have received recapture notices on 55 properties and also exercised our right to terminate the lease on 56 properties.

Forward-Looking Statements

This press release contains forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements about our transformation through our integrated retail strategy, our plans to redeploy and reconfigure our assets, our liquidity, our ability to exercise financial flexibility as we meet our obligations and pursue possible strategic initiatives and other transactions, the commencement of the private exchange offers and other statements that describe the Company’s plans. Whenever used, words such as “believe,” “estimate,” “intend,” “will,” “expect,” and other terms of similar meaning or expression are intended to identify such forward-looking statements. Forward-looking statements, including these, are based on the current beliefs and expectations of our management and are subject to significant risks, assumptions and uncertainties, many of which are beyond the Company’s control, that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Detailed descriptions of other risks relating to Sears Holdings are discussed in our Annual Report on Form 10-K for the fiscal year ended January 28, 2017, and other filings with the Securities and Exchange Commission. While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law. Results presented herein are unaudited. The unaudited and estimated financial results for the fourth quarter and full-year 2017 contained in this press release reflect a number of complex and subjective judgments and estimates about the appropriateness of certain reported amounts and disclosures. Our financial statements for the 2017 fiscal year are not finalized. We are required to consider all available information through the finalization of our financial statements and their possible impact on our financial conditions and results of operations for the period, including the impact of such information on the complex judgments and estimates referred to above. As a result, subsequent information or events may lead to material differences between the information about the results of operations described herein and the results of operations described in our subsequent annual report. You should consider this possibility in reviewing the financial information for the period described above.

Pre-Recorded Conference Call and Audio Webcast

Sears Holdings, in conjunction with today’s financial results announcement, will post a pre-recorded conference call and audio webcast on its corporate website. It will feature prepared remarks from Mr. Riecker, who will focus his comments to provide additional context around the quarter. The pre-recorded conference call may be accessed by telephone at 844.826.0613 or 973.200.3092 (conference ID: 4997267), and on Sears Holdings’ website at http://www.searsholdings.com/invest/ under “Events & Presentations.” The accompanying presentation and transcript will be posted online in conjunction.

About Sears Holdings Corporation

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

 

4


Sears Holdings Corporation

Consolidated Statements of Operations

(Unaudited)

Amounts are Preliminary and Subject to Change    

 

     Quarters Ended     Years Ended  
millions, except per share data    February 3,
2018
    January 28,
2017
    February 3,
2018
    January 28,
2017
 

REVENUES

        

Merchandise sales

   $ 3,589     $ 5,125     $ 13,409     $ 18,236  

Services and other

     787       927       3,293       3,902  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     4,376       6,052       16,702       22,138  
  

 

 

   

 

 

   

 

 

   

 

 

 

COSTS AND EXPENSES

        

Cost of sales, buying and occupancy - merchandise sales

     3,029       4,256       11,349       15,184  

Gross margin dollars - merchandise sales

     560       869       2,060       3,052  

Gross margin rate - merchandise sales

     15.6     17.0     15.4     16.7

Cost of sales and occupancy - services and other

     423       509       1,826       2,268  

Gross margin dollars - services and other

     364       418       1,467       1,634  

Gross margin rate - services and other

     46.3     45.1     44.5     41.9

Total cost of sales, buying and occupancy

     3,452       4,765       13,175       17,452  

Total gross margin dollars

     924       1,287       3,527       4,686  

Total gross margin rate

     21.1     21.3     21.1     21.2

Selling and administrative

     1,156       1,579       5,131       6,109  

Selling and administrative expense as a percentage of total revenues

     26.4     26.1     30.7     27.6

Depreciation and amortization

     73       97       332       375  

Impairment charges

     113       409       142       427  

Gain on sales of assets

     (211     (81     (1,648     (247
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     4,583       6,769       17,132       24,116  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (207     (717     (430     (1,978

Interest expense

     (152     (115     (539     (404

Interest and investment income (loss)

     2       (1     (12     (26

Other income

     —         13       —         13  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (357     (820     (981     (2,395

Income tax benefit

     539       213       598       174  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO HOLDINGS’ SHAREHOLDERS

   $ 182     $ (607   $ (383   $ (2,221
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) PER COMMON SHARE ATTRIBUTABLE TO HOLDINGS’ SHAREHOLDERS:

        

Diluted earnings (loss) per share

   $ 1.69     $ (5.67   $ (3.57   $ (20.78

Diluted weighted average common shares outstanding

     107.7       107.0       107.4       106.9  

 

5


Sears Holdings Corporation

Condensed Consolidated Balance Sheets

(Unaudited)

Amounts are Preliminary and Subject to Change

 

millions    February 3,
2018
    January 28,
2017
 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 182     $ 286  

Restricted cash

     154       —    

Accounts receivable

     343       466  

Merchandise inventories

     2,798       3,959  

Prepaid expenses and other current assets

     335       285  
  

 

 

   

 

 

 

Total current assets

     3,812       4,996  

Property and equipment (net of accumulated depreciation and amortization of $2,381 and 2,841)

     1,729       2,240  

Goodwill

     269       269  

Trade names and other intangible assets

     1,168       1,521  

Other assets

     284       336  
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 7,262     $ 9,362  
  

 

 

   

 

 

 

LIABILITIES

    

Current liabilities

    

Short-term borrowings

   $ 915     $ —    

Current portion of long-term debt and capitalized lease obligations

     968       590  

Merchandise payables

     576       1,048  

Unearned revenues

     641       748  

Other taxes

     247       339  

Other current liabilities

     1,568       1,956  
  

 

 

   

 

 

 

Total current liabilities

     4,915       4,681  

Long-term debt and capitalized lease obligations

     2,249       3,573  

Pension and postretirement benefits

     1,619       1,750  

Deferred gain on sale-leaseback

     362       563  

Sale-leaseback financing obligation

     247       235  

Other long-term liabilities

     1,467       1,641  

Long-term deferred tax liabilities

     126       743  
  

 

 

   

 

 

 

Total Liabilities

     10,985       13,186  
  

 

 

   

 

 

 

Total Deficit

     (3,723     (3,824
  

 

 

   

 

 

 

TOTAL LIABILITIES AND DEFICIT

   $ 7,262     $ 9,362  
  

 

 

   

 

 

 

Total common shares outstanding

     107.8       107.1  

 

6


Sears Holdings Corporation

Segment Results

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Quarter Ended February 3, 2018  
millions, except store data    Kmart     Sears
Domestic
    Sears
Holdings
 

Total revenues

   $ 1,475     $ 2,901     $ 4,376  
  

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     1,190       2,262       3,452  

Gross margin dollars

     285       639       924  

Gross margin rate

     19.3     22.0     21.1

Selling and administrative

     363       793       1,156  

Selling and administrative expense as a percentage of total revenues

     24.6     27.3     26.4

Depreciation and amortization

     14       59       73  

Impairment charges

     5       108       113  

Gain on sales of assets

     (73     (138     (211
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     1,499       3,084       4,583  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (24   $ (183   $ (207
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     432       —         432  

Full-Line Stores

     —         547       547  

Specialty Stores

     —         23       23  
  

 

 

   

 

 

   

 

 

 

Total Stores

     432       570       1,002  
  

 

 

   

 

 

   

 

 

 

 

 

 

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

Total revenues

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

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     1,993       2,772       4,765  

Gross margin dollars

     409       878       1,287  

Gross margin rate

     17.0     24.1     21.3

Selling and administrative

     578       1,001       1,579  

Selling and administrative expense as a percentage of total revenues

     24.1     27.4     26.1

Depreciation and amortization

     20       77       97  

Impairment charges

     15       394       409  

Gain on sales of assets

     (61     (20     (81
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     2,545       4,224       6,769  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (143   $ (574   $ (717
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     735       —         735  

Full-Line Stores

     —         670       670  

Specialty Stores

     —         25       25  
  

 

 

   

 

 

   

 

 

 

Total Stores

     735       695       1,430  
  

 

 

   

 

 

   

 

 

 

 

7


Sears Holdings Corporation

Segment Results

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Year Ended February 3, 2018  
millions, except store data    Kmart     Sears
Domestic
    Sears
Holdings
 

Total revenues

   $ 5,618     $ 11,084     $ 16,702  
  

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     4,601       8,574       13,175  

Gross margin dollars

     1,017       2,510       3,527  

Gross margin rate

     18.1     22.6     21.1

Selling and administrative

     1,455       3,676       5,131  

Selling and administrative expense as a percentage of total revenues

     25.9     33.2     30.7

Depreciation and amortization

     60       272       332  

Impairment charges

     16       126       142  

Gain on sales of assets

     (881     (767     (1,648
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     5,251       11,881       17,132  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 367     $ (797   $ (430
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     432       —         432  

Full-Line Stores

     —         547       547  

Specialty Stores

     —         23       23  
  

 

 

   

 

 

   

 

 

 

Total Stores

     432       570       1,002  
  

 

 

   

 

 

   

 

 

 

 

 

 

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

Total revenues

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

 

 

   

 

 

   

 

 

 

Cost of sales, buying and occupancy

     7,093       10,359       17,452  

Gross margin dollars

     1,557       3,129       4,686  

Gross margin rate

     18.0     23.2     21.2

Selling and administrative

     2,175       3,934       6,109  

Selling and administrative expense as a percentage of total revenues

     25.1     29.2     27.6

Depreciation and amortization

     71       304       375  

Impairment charges

     22       405       427  

Gain on sales of assets

     (181     (66     (247
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     9,180       14,936       24,116  
  

 

 

   

 

 

   

 

 

 

Operating loss

   $ (530   $ (1,448   $ (1,978
  

 

 

   

 

 

   

 

 

 

Number of:

      

Kmart Stores

     735       —         735  

Full-Line Stores

     —         670       670  

Specialty Stores

     —         25       25  
  

 

 

   

 

 

   

 

 

 

Total Stores

     735       695       1,430  
  

 

 

   

 

 

   

 

 

 

 

8


Sears Holdings Corporation

Adjusted EBITDA Reconciliation

(Unaudited)

 

     Quarters Ended     Years Ended  
millions    February 3,
2018
    January 28,
2017
    February 3,
2018
    January 28,
2017
 

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

   $ 182     $ (607   $ (383   $ (2,221

Income tax benefit

     (539     (213     (598     (174

Interest expense

     152       115       539       404  

Interest and investment (income) loss

     (2     1       12       26  

Other income

     —         (13     —         (13
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (207     (717     (430     (1,978

Depreciation and amortization

     73       97       332       375  

Gain on sales of assets

     (211     (81     (1,648     (247

Impairment charges

     113       409       142       427  
  

 

 

   

 

 

   

 

 

   

 

 

 

Before excluded items

     (232     (292     (1,604     (1,423

Closed store reserve and severance

     143       202       462       384  

Pension expense

     117       72       656       288  

Other (1)

     (7     (21     2       31  

Amortization of deferred Seritage gain

     (19     (22     (78     (88
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 2     $ (61   $ (562   $ (808
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The 14- and 53- week periods ended February 3, 2018 consisted of items associated with legal matters, expenses associated with natural disasters and transaction costs associated with strategic initiatives. The 13- and 52- week periods ended January 28, 2017 consisted of expenses associated with legal matters, transaction costs associated with strategic initiatives and other expenses.

 

9


Sears Holdings Corporation

Adjusted EBITDA Reconciliation

(Unaudited)

Amounts are Preliminary and Subject to Change

 

     Quarters Ended  
     February 3, 2018     January 28, 2017  
millions    Kmart     Sears
Domestic
    Sears
Holdings
    Kmart     Sears
Domestic
    Sears
Holdings
 

Operating loss per statement of operations

   $ (24   $ (183   $ (207   $ (143   $ (574   $ (717

Depreciation and amortization

     14       59       73       20       77       97  

Gain on sales of assets

     (73     (138     (211     (61     (20     (81

Impairment charges

     5       108       113       15       394       409  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Before excluded items

     (78     (154     (232     (169     (123     (292

Closed store reserve and severance

     92       51       143       159       43       202  

Pension expense

     —         117       117       —         72       72  

Other (1)

     (8     1       (7     7       (28     (21

Amortization of deferred Seritage gain

     (2     (17     (19     (4     (18     (22
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 4     $ (2   $ 2     $ (7   $ (54   $ (61
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% to revenues

     0.3     (0.1 )%      —       (0.3 )%      (1.5 )%      (1.0 )% 

 

     Years Ended  
     February 3, 2018     January 28, 2017  
millions    Kmart     Sears
Domestic
    Sears
Holdings
    Kmart     Sears
Domestic
    Sears
Holdings
 

Operating income (loss) per statement of operations

   $ 367     $ (797   $ (430   $ (530   $ (1,448   $ (1,978

Depreciation and amortization

     60       272       332       71       304       375  

Gain on sales of assets

     (881     (767     (1,648     (181     (66     (247

Impairment charges

     16       126       142       22       405       427  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Before excluded items

     (438     (1,166     (1,604     (618     (805     (1,423

Closed store reserve and severance

     281       181       462       318       66       384  

Pension expense

     —         656       656       —         288       288  

Other (1)

     (23     25       2       15       16       31  

Amortization of deferred Seritage gain

     (11     (67     (78     (17     (71     (88
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (191   $ (371   $ (562   $ (302   $ (506   $ (808
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% to revenues

     (3.4 )%      (3.3 )%      (3.4 )%      (3.5 )%      (3.8 )%      (3.6 )% 

 

(1)  The 14- and 53- week periods ended February 3, 2018 consisted of items associated with legal matters, expenses associated with natural disasters and transaction costs associated with strategic initiatives. The 13- and 52- week periods ended January 28, 2017 consisted of expenses associated with legal matters, transaction costs associated with strategic initiatives and other expenses.

 

10