XML 100 R85.htm IDEA: XBRL DOCUMENT v3.10.0.1
GUARANTOR/NON-GUARANTOR SUBSIDIARY FINANCIAL INFORMATION (Condensed Consolidating Statement of Operations) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Aug. 04, 2018
Jul. 29, 2017
Aug. 04, 2018
Jul. 29, 2017
Condensed Financial Statements, Captions [Line Items]        
Revenues $ 3,182 $ 4,278 $ 6,073 $ 8,477
Cost of sales, buying and occupancy 2,480 3,306 4,766 6,574
Selling and administrative 864 1,123 1,770 2,344
Depreciation and amortization 66 83 133 170
Impairment charges 77 5 91 20
Gain on sales of assets (103) (380) (268) (1,121)
Total costs and expenses 3,384 4,137 6,492 7,987
Operating income (loss) (202) 141 (419) 490
Interest expense (188) (123) (354) (251)
Interest and investment income 2 (12) 3 (14)
Other loss (139) (246) (172) (292)
Income (loss) before income taxes (527) (240) (942) (67)
Income tax (expense) benefit 19 (10) 10 62
Equity (deficit) in earnings in subsidiaries 0 0 0 0
NET LOSS ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS (508) (250) (932) (5)
Reportable Legal Entities | Parent        
Condensed Financial Statements, Captions [Line Items]        
Revenues 1 0 1 0
Cost of sales, buying and occupancy 1 0 1 0
Selling and administrative 3 (33) 6 (32)
Depreciation and amortization 0 0 0 0
Impairment charges 0 0 0 0
Gain on sales of assets 0 6 0 (486)
Total costs and expenses 4 (27) 7 (518)
Operating income (loss) (3) 27 (6) 518
Interest expense (205) (154) (387) (271)
Interest and investment income 56 28 89 38
Other loss 0 0 0 0
Income (loss) before income taxes (152) (99) (304) 285
Income tax (expense) benefit 0 0 0 0
Equity (deficit) in earnings in subsidiaries (337) (151) (609) (290)
NET LOSS ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS (489) (250) (913) (5)
Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenues 3,182 4,291 6,065 8,486
Cost of sales, buying and occupancy 2,549 3,379 4,892 6,735
Selling and administrative 918 1,229 1,873 2,515
Depreciation and amortization 53 67 106 138
Impairment charges 0 5 11 20
Gain on sales of assets (80) (386) (187) (635)
Total costs and expenses 3,440 4,294 6,695 8,773
Operating income (loss) (258) (3) (630) (287)
Interest expense (278) (237) (564) (458)
Interest and investment income 117 64 176 103
Other loss (139) (246) (172) (292)
Income (loss) before income taxes (558) (422) (1,190) (934)
Income tax (expense) benefit 27 21 61 150
Equity (deficit) in earnings in subsidiaries 98 176 357 349
NET LOSS ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS (433) (225) (772) (435)
Reportable Legal Entities | Non- Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenues 528 563 1,045 1,161
Cost of sales, buying and occupancy 215 220 427 443
Selling and administrative 187 210 375 427
Depreciation and amortization 13 16 27 32
Impairment charges 77 0 80 0
Gain on sales of assets (23) 0 (81) 0
Total costs and expenses 469 446 828 902
Operating income (loss) 59 117 217 259
Interest expense (75) (4) (91) (8)
Interest and investment income 218 168 445 331
Other loss 0 0 0 0
Income (loss) before income taxes 202 281 571 582
Income tax (expense) benefit (8) (31) (51) (88)
Equity (deficit) in earnings in subsidiaries 0 0 0 0
NET LOSS ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS 194 250 520 494
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Revenues (529) (576) (1,038) (1,170)
Cost of sales, buying and occupancy (285) (293) (554) (604)
Selling and administrative (244) (283) (484) (566)
Depreciation and amortization 0 0 0 0
Impairment charges 0 0 0 0
Gain on sales of assets 0 0 0 0
Total costs and expenses (529) (576) (1,038) (1,170)
Operating income (loss) 0 0 0 0
Interest expense 370 272 688 486
Interest and investment income (389) (272) (707) (486)
Other loss 0 0 0 0
Income (loss) before income taxes (19) 0 (19) 0
Income tax (expense) benefit 0 0 0 0
Equity (deficit) in earnings in subsidiaries 239 (25) 252 (59)
NET LOSS ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS 220 (25) 233 (59)
Merchandise sales        
Condensed Financial Statements, Captions [Line Items]        
Revenues 2,428 3,414 4,640 6,743
Cost of sales, buying and occupancy [1] 2,055 2,815 3,954 5,594
Merchandise sales | Reportable Legal Entities | Parent        
Condensed Financial Statements, Captions [Line Items]        
Revenues 0 0 0 0
Cost of sales, buying and occupancy 1 0 1 0
Merchandise sales | Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenues 2,416 3,406 4,619 6,730
Cost of sales, buying and occupancy 2,028 2,795 3,894 5,547
Merchandise sales | Reportable Legal Entities | Non- Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenues 0 0 0 0
Cost of sales, buying and occupancy 0 0 0 0
Merchandise sales | Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Revenues 12 8 21 13
Cost of sales, buying and occupancy 26 20 59 47
Services and other        
Condensed Financial Statements, Captions [Line Items]        
Revenues [2],[3] 754 864 1,433 1,734
Cost of sales, buying and occupancy [2] 425 491 812 980
Services and other | Reportable Legal Entities | Parent        
Condensed Financial Statements, Captions [Line Items]        
Revenues 1 0 1 0
Cost of sales, buying and occupancy 0 0 0 0
Services and other | Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenues 766 885 1,446 1,756
Cost of sales, buying and occupancy 521 584 998 1,188
Services and other | Reportable Legal Entities | Non- Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Revenues 528 563 1,045 1,161
Cost of sales, buying and occupancy 215 220 427 443
Services and other | Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Revenues (541) (584) (1,059) (1,183)
Cost of sales, buying and occupancy $ (311) $ (313) $ (613) $ (651)
[1] Includes rent expense (consisting of straight-line rent expense offset by amortization of a deferred gain on sale-leaseback) of $13 million and $19 million for the 13 weeks ended August 4, 2018 and July 29, 2017, respectively, and $27 million and $38 million for the 26 weeks ended August 4, 2018 and July 29, 2017, respectively, pursuant to the master lease with Seritage Growth Properties ("Seritage"). Also includes installment expenses of $9 million and $12 million for the 13 weeks ended August 4, 2018 and July 29, 2017, respectively, and $18 million and $24 million for the 26 weeks ended August 4, 2018 and July 29, 2017, respectively.
[2] Includes merchandise sales to Sears Hometown and Outlet Stores, Inc. ("SHO") of $197 million and $257 million for the 13 weeks ended August 4, 2018 and July 29, 2017, respectively, and $381 million and $511 million for the 26 weeks ended August 4, 2018 and July 29, 2017, respectively. Pursuant to the terms of the separation, merchandise is sold to SHO at cost.
[3] Includes revenue from Lands' End, Inc. ("Lands' End") for retail services and rent for Lands' End Shops at owned Sears locations, participation in the Shop Your Way® program and corporate shared services of $7 million and $12 million for the 13 weeks ended August 4, 2018 and July 29, 2017, respectively, and $16 million and $24 million for the 26 weeks ended August 4, 2018 and July 29, 2017, respectively.