Share

Nordstrom Reports First Quarter 2023 Earnings

  • Company reports loss of $1.27 per share, adjusted earnings of $0.07 per share1
  • Results reflect progress on Company's key priorities of Nordstrom Rack improvement, inventory productivity and supply chain optimization
  • Reaffirms fiscal 2023 revenue and adjusted earnings outlook

SEATTLE, May 31, 2023 /PRNewswire/ -- Nordstrom, Inc. (NYSE: JWN) today reported a first quarter net loss of $205 million and loss per diluted share of $1.27. Excluding charges related to the wind-down of Canadian operations, the Company reported adjusted earnings per diluted share ("EPS") of $0.07.1

For the first quarter ended April 29, 2023, net sales decreased 11.6 percent versus the same period in fiscal 2022, including a 175 basis point negative impact from the wind-down of Canadian operations, and gross merchandise value ("GMV") decreased 11.9 percent. Nordstrom banner net sales decreased 11.4 percent and GMV decreased 11.8 percent. Net sales for Nordstrom Rack decreased 11.9 percent.

The Company's first quarter results reflected progress on its key priorities. Nordstrom Rack sales trends improved late in the quarter, with the strongest performance in April, primarily driven by increased penetration of strategic brands in its merchandise mix. Gross profit margin expanded by 110 basis points over last year, reflecting the Company's focus on increasing inventory productivity. In addition, the Company continued to deliver efficiencies through its supply chain initiatives, which contributed over 100 basis points of improvement in variable costs within selling, general and administrative ("SG&A") expenses, helping to mitigate the impact of deleverage on lower sales.

"We are pleased with the progress we're making against the key priorities we laid out for 2023 as we continue to enhance our overall customer experience, improve Nordstrom Rack performance, increase inventory productivity and optimize our supply chain operations," said Erik Nordstrom, chief executive officer of Nordstrom, Inc. "We're encouraged by our momentum, especially given the uncertain macroeconomic environment. We remain focused on executing with agility and delivering long-term value to our shareholders."

"Our focus on these key priorities allows us to better serve our customers through great brands at great prices at the Rack and more product newness and better flow across our banners, while also positioning us for more profitable growth," said Pete Nordstrom, president and chief brand officer of Nordstrom, Inc. "We're grateful to our team for their hard work and focus, and we're excited to serve our customers with new and fresh selections from the best brands at our upcoming Anniversary Sale."

Most categories in the U.S. were down in the first quarter versus 2022, which benefited from strong pent-up demand for a return to occasions after the pandemic. Active was the strongest category, while beauty and men's apparel performed above average.

As previously announced, on May 17, 2023 the board of directors declared a quarterly cash dividend of $0.19 per share, payable on June 14, 2023, to shareholders of record at the close of business on May 30, 2023.

FIRST QUARTER 2023 SUMMARY

  • Total Company net sales decreased 11.6 percent and GMV decreased 11.9 percent compared with the same period in fiscal 2022. The wind-down of Canadian operations had a negative impact on total Company net sales of 175 basis points. The first quarter of 2023 included one month of sales from Canadian operations, compared with a full quarter of sales from Canadian operations in the first quarter of 2022.
  • For the Nordstrom banner, net sales decreased 11.4 percent and GMV decreased 11.8 percent compared with the same period in fiscal 2022. The wind-down of Canadian operations had a negative impact on Nordstrom banner net sales of 270 basis points.
  • For the Nordstrom Rack banner, net sales decreased 11.9 percent compared with the same period in fiscal 2022. Eliminating store fulfillment for Nordstrom Rack digital orders during the third quarter of fiscal 2022 negatively impacted first quarter Rack banner sales by approximately 600 basis points.
  • Digital sales decreased 17.4 percent compared with the same period in fiscal 2022. Collectively, eliminating store fulfillment for Nordstrom Rack digital orders during the third quarter of fiscal 2022 and sunsetting Trunk Club earlier in fiscal 2022 negatively impacted first quarter digital sales by approximately 800 basis points. Digital sales represented 36 percent of total sales during the quarter.
  • Gross profit, as a percentage of net sales, of 33.8 percent increased 110 basis points compared with the same period in fiscal 2022, reflecting the Company's focus on increasing inventory productivity.
  • Ending inventory decreased 7.8 percent compared with the same period in fiscal 2022, versus an 11.6 percent decrease in sales.
  • SG&A expenses, as a percentage of net sales, of 36.0 percent increased 240 basis points compared with the same period in fiscal 2022. Excluding 120 basis points from a gain on the sale of the Company's interest in a corporate office building and an impairment charge related to costs associated with the wind-down of Trunk Club in the first quarter of fiscal 2022, SG&A expenses increased 120 basis points primarily due to deleverage from lower sales, partially offset by improvements in variable costs from supply chain efficiency initiatives.
  • During the first quarter, the Company recorded $309 million of estimated pre-tax charges related to the wind-down of Canadian operations, consistent with its previously estimated range of $300 million to $350 million. The Company's first quarter 2023 results include Canadian operations through March 2, 2023, when it discontinued support for Nordstrom Canada.2 The Company is early in the wind-down process and actual results may vary from estimates.
  • Loss before interest and tax was $259 million in the first quarter of 2023, compared with earnings before interest and tax ("EBIT") of $73 million during the same period in fiscal 2022. Adjusted EBIT of $50 million in the first quarter of 2023 excluded one-time charges of $309 million related to the wind-down of Canadian operations. Adjusted EBIT of $32 million in the first quarter of 2022 excluded a $51 million gain on the sale of the Company's interest in a corporate office building and a $10 million impairment charge related to costs associated with the wind-down of Trunk Club.3
  • Interest expense, net, of $28 million decreased from $35 million during the same period in fiscal 2022 due to higher interest income.
  • Income tax benefit was $82 million, or 28.6 percent of pretax loss, compared with income tax expense of $18 million, or 46.8 percent of pretax earnings, in the same period in fiscal 2022. Excluding the approximately 22 percentage point impact of the wind-down of Canadian operations, income tax expense in the first quarter of 2023 was 50.7 percent of pretax earnings. Income tax expense in the first quarters of 2023 and 2022, respectively, each included discrete tax expense, primarily related to stock-based compensation, which increased the quarterly effective tax rates by 29.4 percentage points and 19.3 percentage points, respectively.
  • The Company ended the first quarter with $1.4 billion in available liquidity, including $581 million in cash and the full $800 million available on its revolving line of credit.

STORES UPDATE

During and subsequent to the first quarter of 2023, the Company opened or relocated eight stores:

City

 

Location

 

Square Footage

(000s)

 

Timing of
Opening

Nordstrom Rack

           

Los Angeles, CA

 

NOHO West

 

26

 

April 13, 2023

Clovis, CA

 

Clovis Crossing

 

31

 

April 13, 2023

Delray Beach, FL

 

Delray Place

 

26

 

May 11, 2023

Chattanooga, TN

 

The Terrace at Hamilton Place

 

24

 

May 18, 2023

Las Vegas, NV

 

Best in the West

 

31

 

May 18, 2023

Birmingham, AL

 

The Summit (relocation from River Ridge)

 

27

 

May 25, 2023

Wichita, KS

 

Bradley Fair

 

28

 

May 25, 2023

San Clemente, CA

 

San Clemente Plaza

 

32

 

May 25, 2023

The Company has also announced plans to open the following stores:

City

 

Location

 

Square Footage

(000s)

 

Timing of
Opening

Nordstrom Rack

           

Union Gap, WA

 

Valley Mall

 

28

 

Fall 2023

Olympia, WA

 

Cooper Point Marketplace

 

32

 

Fall 2023

Salem, OR

 

Willamette Town Center

 

25

 

Fall 2023

Anaheim Hills, CA

 

Anaheim Hills Festival

 

24

 

Fall 2023

Overland Park, KS

 

Overland Crossing

 

27

 

Fall 2023

San Luis Obispo, CA

 

SLO Promenade

 

24

 

Fall 2023

Allen, TX

 

The Village at Allen

 

29

 

Fall 2023

Visalia, CA

 

Sequoia Mall

 

29

 

Fall 2023

Pinole, CA

 

Pinole Vista Crossing

 

23

 

Fall 2023

Denton, TX

 

Denton Crossing

 

25

 

Fall 2023

Aurora, CO

 

Southlands

 

30

 

Fall 2023

Natomas, CA

 

The Promenade at Sacramento Gateway

 

26

 

Fall 2023

San Antonio, TX

 

Northwoods

 

35

 

Fall 2023

Kennesaw, GA

 

Barrett Place

 

25

 

Spring 2024

Elk Grove, CA

 

The Ridge Elk Grove

 

25

 

Spring 2024

Gilroy, CA

 

Gilroy Crossing

 

25

 

Spring 2024

Oceanside, CA

 

Pacific Coast Plaza

 

31

 

Spring 2024

Wheaton, IL

 

Danada Square East

 

29

 

Spring 2024

Snellville, GA

 

Presidential Markets

 

35

 

Spring 2024

Macedonia, OH

 

Macedonia Gateway

 

28

 

Spring 2024

Jacksonville Beach, FL

 

South Beach Regional

 

30

 

Spring 2024

San Mateo, CA

 

Bridgepointe Shopping Center

 

36

 

Fall 2024

Davis, CA

 

The Davis Collection

 

25

 

Spring 2025

The Company had the following store counts as of quarter-end:

 

April 29, 2023

 

April 30, 2022

Nordstrom

     

Nordstrom  U.S.

94

 

94

Nordstrom  Canada

 

6

Nordstrom Local service hubs

7

 

7

ASOS | Nordstrom

1

 

Nordstrom Rack

     

Nordstrom Rack  U.S.

243

 

240

Nordstrom Rack Canada

 

7

Last Chance clearance stores

2

 

2

Total

347

 

356

 

Gross store square footage

26,259,000

 

27,555,000

As of the first quarter of 2023, the Company removed the six Nordstrom stores and seven Nordstrom Rack stores in Canada from the table above as operations are being wound down.

FISCAL YEAR 2023 OUTLOOK

The Company reaffirmed its revenue and adjusted financial outlook for fiscal 2023, which includes a 53rd week and now reflects the estimated charges from the wind-down of Canadian operations and related tax impacts recorded in the first quarter:

  • Revenue decline, including retail sales and credit card revenues, of 4.0 to 6.0 percent versus fiscal 2022, including an approximately 250 basis point negative impact from the wind-down of Canadian operations and an approximately 130 basis point positive impact from the 53rd week
  • EBIT margin (including the negative impact of charges related to the wind-down of Canadian operations) of 1.5 to 2.0 percent of sales
  • Adjusted EBIT margin (excluding charges related to the wind-down of Canadian operations) of 3.7 to 4.2 percent of sales4
  • Income tax rate of approximately 6 percent, including an approximately 2,100 basis point favorable impact primarily from the one-time Canada charges
  • EPS (including the negative impact of charges related to the wind-down of Canadian operations) of $0.60 to $1.00, excluding the impact of share repurchase activity, if any
  • Adjusted EPS (excluding charges related to the wind-down of Canadian operations) of $1.80 to $2.20, excluding the impact of share repurchase activity, if any4

CONFERENCE CALL INFORMATION

The Company's senior management will host a conference call to provide a business update and to discuss first quarter 2023 financial results and fiscal 2023 outlook at 4:45 p.m. EDT today. To listen to the live call online and view the speakers' prepared remarks and the conference call slides, visit the Investor Relations section of the Company's corporate website at investor.nordstrom.com. An archived webcast with the speakers' prepared remarks and the conference call slides will be available in the Quarterly Results section for one year. Interested parties may also dial 201-689-8354. A telephone replay will be available beginning approximately three hours after the conclusion of the call by dialing 877-660-6853 or 201-612-7415 and entering Conference ID 13738446, until the close of business on June 7, 2023.

ABOUT NORDSTROM 

At Nordstrom, Inc. (NYSE: JWN), we exist to help our customers feel good and look their best. Since starting as a shoe store in 1901, how to best serve customers has been at the center of every decision we make. This heritage of service is the foundation we're building on as we provide convenience and true connection for our customers. Our digital-first platform enables us to serve customers when, where and how they want to shop – whether that's in-store at more than 350 Nordstrom, Nordstrom Local and Nordstrom Rack locations or digitally through our Nordstrom and Rack apps and websites. Through it all, we remain committed to leaving the world better than we found it.

Certain statements in this press release contain or may suggest "forward-looking" information (as defined in the Private Securities Litigation Reform Act of 1995) that involves risks and uncertainties that could cause results to be materially different from expectations. The words "will," "may," "designed to," "outlook," "believes," "should," "targets," "anticipates," "assumptions," "plans," "expects" or "expectations," "intends," "estimates," "forecasts," "guidance" and similar expressions identify certain of these forward-looking statements. The Company also may provide forward-looking statements in oral statements or other written materials released to the public. All statements contained or incorporated in this press release or in any other public statements that address such future events or expectations are forward-looking statements. Important factors that could cause actual results to differ materially from these forward-looking statements are detailed in the Company's Annual Report on Form 10-K for the fiscal year ended January 28, 2023, and our Form 10-Q for the fiscal quarter ended April 29, 2023, to be filed with the SEC on or about June 7, 2023. In addition, forward-looking statements contained in this release may be impacted by the actual outcome of events or occurrences related to the wind-down of business operations in Canada. These forward-looking statements are not guarantees of future performance and speak only as of the date made, and, except as required by law, the Company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances. In addition, the actual timing, price, manner and amounts of future share repurchases, if any, will be subject to the discretion of our board of directors, contractual commitments, market and economic conditions and applicable Securities and Exchange Commission rules.

_______________________________

1

Adjusted EPS is a non-GAAP financial measure. Refer to the "Adjusted EBIT, Adjusted EBITDA, Adjusted EBIT Margin and Adjusted EPS" section of this release for additional information as well as reconciliations between the Company's GAAP and non-GAAP financial results.

2

Nordstrom Canada is comprised of Nordstrom Canada Retail, Inc., Nordstrom Canada Holdings, LLC and Nordstrom Canada Holdings II, LLC.

3

Adjusted EBIT is a non-GAAP financial measure. Refer to the "Adjusted EBIT, Adjusted EBITDA, Adjusted EBIT Margin and Adjusted EPS" section of this release for additional information as well as reconciliations between the Company's GAAP and non-GAAP financial results.

4

Adjusted EBIT margin and adjusted EPS are non-GAAP financial measures. Refer to the "Forward-Looking Non-GAAP Measures" section of this release for additional information as well as reconciliations between the Company's GAAP and non-GAAP financial expectations.

 

NORDSTROM, INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(unaudited; amounts in millions, except per share amounts)

 
 

Quarter Ended

 

April 29, 2023

 

April 30, 2022

Net sales

$3,064

 

$3,467

Credit card revenues, net

117

 

102

Total revenues

3,181

 

3,569

Cost of sales and related buying and occupancy costs

(2,028)

 

(2,331)

Selling, general and administrative expenses

(1,103)

 

(1,165)

Canada wind-down costs

(309)

 

(Loss) earnings before interest and income taxes

(259)

 

73

Interest expense, net

(28)

 

(35)

(Loss) earnings before income taxes

(287)

 

38

Income tax benefit (expense)

82

 

(18)

Net (loss) earnings

($205)

 

$20

       

(Loss) earnings per share:

     

Basic

($1.27)

 

$0.13

Diluted

($1.27)

 

$0.13

       

Weighted-average shares outstanding:

     

Basic

160.8

 

160.1

Diluted

160.8

 

162.9

       

Percent of net sales:

     

Gross profit

33.8 %

 

32.8 %

Selling, general and administrative expenses

36.0 %

 

33.6 %

(Loss) earnings before interest and income taxes

(8.5 %)

 

2.1 %

 

NORDSTROM, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited; amounts in millions)

 
 

April 29, 2023

 

January 28, 2023

 

April 30, 2022

Assets

         

Current assets:

         

Cash and cash equivalents

$581

 

$687

 

$484

Accounts receivable, net

279

 

265

 

297

Merchandise inventories

2,237

 

1,941

 

2,426

Prepaid expenses and other current assets

414

 

316

 

332

Total current assets

3,511

 

3,209

 

3,539

           

Land, property and equipment (net of accumulated depreciation of
     $8,133, $8,289 and $7,834)

3,197

 

3,351

 

3,505

Operating lease right-of-use assets

1,393

 

1,470

 

1,497

Goodwill

249

 

249

 

249

Other assets

478

 

466

 

384

Total assets

$8,828

 

$8,745

 

$9,174

           

Liabilities and Shareholders' Equity

         

Current liabilities:

         

Accounts payable

1,674

 

1,238

 

1,898

Accrued salaries, wages and related benefits

246

 

291

 

241

Current portion of operating lease liabilities

249

 

258

 

250

Other current liabilities

1,236

 

1,203

 

1,198

Current portion of long-term debt

249

 

 

Total current liabilities

3,654

 

2,990

 

3,587

           

Long-term debt, net

2,608

 

2,856

 

2,854

Non-current operating lease liabilities

1,406

 

1,526

 

1,566

Other liabilities

609

 

634

 

578

           

Commitments and contingencies

         
           

Shareholders' equity:

         

Common stock, no par value: 1,000 shares authorized; 161.4,
     160.1 and 160.5 shares issued and outstanding

3,372

 

3,353

 

3,301

Accumulated deficit

(2,824)

 

(2,588)

 

(2,662)

Accumulated other comprehensive gain (loss)

3

 

(26)

 

(50)

Total shareholders' equity

551

 

739

 

589

Total liabilities and shareholders' equity

$8,828

 

$8,745

 

$9,174

 

NORDSTROM, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; amounts in millions)

 
 

Quarter Ended

 

April 29, 2023

 

April 30, 2022

Operating Activities

     

Net (loss) earnings

($205)

 

$20

Adjustments to reconcile net (loss) earnings to net cash provided by operating activities:

     

Depreciation and amortization expenses

144

 

152

Canada wind-down costs

220

 

Right-of-use asset amortization

43

 

47

Deferred income taxes, net

(16)

 

(13)

Stock-based compensation expense

14

 

19

Other, net

(25)

 

(45)

Change in operating assets and liabilities:

     

Merchandise inventories

(296)

 

(19)

Other current and noncurrent assets

(112)

 

(42)

Accounts payable

301

 

233

Accrued salaries, wages and related benefits

(39)

 

(143)

Lease liabilities

(67)

 

(65)

Other current and noncurrent liabilities

54

 

43

Net cash provided by operating activities

16

 

187

       

Investing Activities

     

Capital expenditures

(106)

 

(96)

Decrease in cash and cash equivalents resulting from Canada deconsolidation

(33)

 

Proceeds from the sale of assets and other, net

16

 

85

Net cash used in investing activities

(123)

 

(11)

       

Financing Activities

     

Change in cash book overdrafts

29

 

16

Cash dividends paid

(30)

 

(30)

Proceeds from issuances under stock compensation plans

11

 

8

Other, net

(9)

 

(8)

Net cash provided by (used in) financing activities

1

 

(14)

       

Net (decrease) increase in cash and cash equivalents

(106)

 

162

Cash and cash equivalents at beginning of period

687

 

322

Cash and cash equivalents at end of period

$581

 

$484

 

NORDSTROM, INC.
ADJUSTED EBIT, ADJUSTED EBITDA, ADJUSTED EBIT MARGIN AND ADJUSTED EPS
(NON-GAAP FINANCIAL MEASURES)
(unaudited; amounts in millions, except per share amounts)

The following are key financial metrics and, when used in conjunction with GAAP measures, we believe they provide useful information for evaluating our core business performance, enable comparison of financial results across periods and allow for greater transparency with respect to key metrics used by management for financial and operational decision-making. Adjusted EBIT, adjusted EBITDA, adjusted EBIT margin and adjusted EPS exclude certain items that we do not consider representative of our core operating performance. The financial measure calculated under GAAP which is most directly comparable to adjusted EBIT and adjusted EBITDA is net earnings. The financial measure calculated under GAAP which is most directly comparable to adjusted EPS is diluted EPS.

Adjusted EBIT, adjusted EBITDA, adjusted EBIT margin and adjusted EPS are not measures of financial performance under GAAP and should be considered in addition to, and not as a substitute for, net earnings, net earnings as a percent of net sales, operating cash flows, earnings per share, earnings per diluted share or other financial measures performed in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies' financial measures and therefore may not be comparable to methods used by other companies.

The following is a reconciliation of net (loss) earnings to adjusted EBIT and adjusted EBITDA and net earnings as a percent of net sales to adjusted EBIT margin:

 

Quarter Ended

 

April 29, 2023

 

April 30, 2022

Net (loss) earnings

($205)

 

$20

Income tax (benefit) expense

(82)

 

18

Interest expense, net

28

 

35

(Loss) earnings before interest and income taxes

(259)

 

73

Canada wind-down costs

309

 

Trunk Club wind-down costs

 

10

Gain on sale of interest in a corporate office building

 

(51)

Adjusted EBIT

50

 

32

Depreciation and amortization expenses

144

 

152

Amortization of developer reimbursements

(17)

 

(18)

Adjusted EBITDA

$177

 

$166

       

Net sales

$3,064

 

$3,467

Net (loss) earnings as a % of net sales

(6.7 %)

 

0.6 %

EBIT margin %

(8.5 %)

 

2.1 %

Adjusted EBIT margin %

1.6 %

 

0.9 %

The following is a reconciliation of diluted EPS to adjusted EPS:

 

Quarter Ended

 

April 29, 2023

 

April 30, 2022

Diluted EPS

($1.27)

 

$0.13

Canada wind-down costs

1.92

 

Trunk Club wind-down costs

 

0.06

Gain on sale of interest in a corporate office building

 

(0.32)

Income tax impact on adjustments1

(0.58)

 

0.07

Adjusted EPS

$0.07

 

($0.06)

   

1

The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate for the respective non-GAAP adjustment.

 

NORDSTROM, INC.
SUMMARY OF NET SALES
(unaudited; dollars in millions)

Our Nordstrom brand includes Nordstrom.com, Nordstrom U.S. stores, Nordstrom Local and ASOS | Nordstrom. Nordstrom also included Canada operations prior to March 2023, inclusive of Nordstrom.ca, Nordstrom Canadian stores and Nordstrom Rack Canadian stores; and TrunkClub.com prior to October 2022. Our Nordstrom Rack brand includes NordstromRack.com, Nordstrom Rack U.S. stores and Last Chance clearance stores. The following table summarizes net sales for the first quarter of 2023, compared with the first quarter of 2022:

 

Quarter Ended

 

April 29, 2023

 

April 30, 2022

Net sales:

     

Nordstrom

$2,027

 

$2,289

Nordstrom Rack

1,037

 

1,178

Total net sales

$3,064

 

$3,467

       

Net sales (decrease) increase:

     

Nordstrom

(11.4 %)

 

23.5 %

Nordstrom Rack

(11.9 %)

 

10.3 %

Total Company

(11.6 %)

 

18.7 %

       

Digital sales as % of total net sales1

36 %

 

39 %

   

1

Sales conducted through a digital platform such as our websites or mobile apps. Digital sales may be self-guided by the customer, as in a traditional online order, or facilitated by a salesperson using a virtual styling or selling tool. Digital sales may be delivered to the customer or picked up in our Nordstrom stores, Nordstrom Rack stores or Nordstrom Local service hubs. Digital sales also includes a reserve for estimated returns.

 

NORDSTROM, INC.
FISCAL YEAR 2023 FORWARD-LOOKING NON-GAAP MEASURES
(NON-GAAP FINANCIAL MEASURES)
(unaudited)

Our adjusted EBIT as a percent of net sales ("adjusted EBIT margin") and adjusted EPS outlook for fiscal year 2023 excludes the impacts from certain items that we do not consider representative of our core operating performance. These items include charges from the wind-down of Canadian operations recognized in the first quarter of 2023.

The following is a reconciliation of expected net earnings as a percent of net sales to expected adjusted EBIT margin included within our Fiscal Year 2023 Outlook:

 

53 Weeks Ending February 3, 2024

 

Low

 

High

Expected net earnings as a % of net sales

0.7 %

 

1.1 %

Income tax expense

— %

 

0.1 %

Interest expense, net

0.8 %

 

0.8 %

Expected EBIT as a % of net sales

1.5 %

 

2.0 %

       

Canada wind-down costs

2.2 %

 

2.2 %

Expected adjusted EBIT margin

3.7 %

 

4.2 %

The following is a reconciliation of expected diluted EPS to expected adjusted EPS included within our Fiscal Year 2023 Outlook:

 

53 Weeks Ending February 3, 2024

 

Low

 

High

Expected diluted EPS

$0.60

 

$1.00

Canada wind-down costs

1.89

 

1.89

Income tax impact on adjustments

(0.69)

 

(0.69)

Expected adjusted EPS

$1.80

 

$2.20

 

NORDSTROM, INC.
ADJUSTED RETURN ON INVESTED CAPITAL ("ADJUSTED ROIC")
(NON-GAAP FINANCIAL MEASURE)
(unaudited; dollars in millions)

We believe that Adjusted ROIC is a useful financial measure for investors in evaluating the efficiency and effectiveness of the capital we have invested in our business to generate returns over time. In addition, we have incorporated it in our executive incentive measures and we believe it is an important indicator of shareholders' return over the long term. 

Adjusted ROIC is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, return on assets, net earnings, total assets or other GAAP financial measures. Our method of calculating a non-GAAP financial measure may differ from other companies' methods and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Adjusted ROIC is return on assets. The following shows the components to reconcile the return on assets calculation to Adjusted ROIC:

 

Four Quarters Ended

 

April 29, 2023

 

April 30, 2022

Net earnings

$20

 

$364

Income tax (benefit) expense

(8)

 

142

Interest expense

138

 

145

Earnings before interest and income tax expense

150

 

651

       

Operating lease interest1

85

 

86

Adjusted net operating profit

235

 

737

       

Estimated income tax benefit (expense)2

166

 

(206)

Adjusted net operating profit after tax

$401

 

$531

       

Average total assets

$9,061

 

$9,228

Average non-current deferred property incentives in excess of operating lease right-of-use
      (ROU) assets3

(188)

 

(223)

Average non-interest bearing current liabilities

(3,203)

 

(3,347)

Average invested capital

$5,670

 

$5,658

       

Return on assets

0.2 %

 

3.9 %

Adjusted ROIC4

7.1 %

 

9.4 %

   

1

Operating lease interest is a component of operating lease cost recorded in occupancy costs. We add back operating lease interest for purposes of calculating adjusted net operating profit for consistency with the treatment of interest expense on our debt.

2

Estimated income tax benefit (expense) is calculated by multiplying the adjusted net operating profit by the effective tax rate for the trailing twelve-month periods ended April 29, 2023 and April 30, 2022. The effective tax rate is calculated by dividing income tax by earnings before income taxes for the same trailing twelve-month periods.

3

For leases with property incentives that exceed the ROU assets, we reclassify the amount from assets to other current liabilities and other liabilities on the Condensed Consolidated Balance Sheets. The current and non-current amounts are used to reduce average total assets above, as this better reflects how we manage our business. 

4

Results for the four quarters ended April 29, 2023 included the $309 impact of the Canada wind-down in the first quarter of 2023, which negatively impacted return on assets by approximately 240 basis points and had an immaterial impact on Adjusted ROIC.

 

NORDSTROM, INC.
ADJUSTED DEBT TO EBITDAR (NON-GAAP FINANCIAL MEASURE)
(unaudited; dollars in millions)

Adjusted debt to earnings before interest, income taxes, depreciation, amortization and rent ("EBITDAR") is one of our key financial metrics and we believe that our debt levels are best analyzed using this measure, as it provides a reflection of our creditworthiness which could impact our credit ratings and borrowing costs. This metric is calculated in accordance with the updates in our Revolver covenant and is a key component in assessing whether our revolving credit facility is secured or unsecured, as well as our ability to make dividend payments and share repurchases. Our goal is to manage debt levels to achieve and maintain investment-grade credit ratings while operating with an efficient capital structure.

Adjusted debt to EBITDAR is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, debt to net earnings, net earnings, debt or other GAAP financial measures. Our method of calculating a non-GAAP financial measure may differ from other companies' methods and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Adjusted debt to EBITDAR is debt to net earnings. The following shows the components to reconcile the debt to net earnings calculation to Adjusted debt to EBITDAR:

 

April 29, 2023

Debt

$2,857

Operating lease liabilities

1,655

Adjusted debt

$4,512

   
 

Four Quarters Ended
April 29, 2023

Net earnings

$20

Income tax benefit

(8)

Interest expense, net

121

Earnings before interest and income taxes

133

   

Depreciation and amortization expenses

597

Operating lease cost1

275

Amortization of developer reimbursements2

71

Other Revolver covenant adjustments3

418

Adjusted EBITDAR

$1,494

   

Debt to Net Earnings

141.4

Adjusted debt to EBITDAR

3.0

   

1

Operating lease cost is fixed rent expense, including fixed common area maintenance expense, net of developer reimbursement amortization.

2

Amortization of developer reimbursements is a non-cash reduction of operating lease cost and is therefore added back to operating lease cost for purposes of our Revolver covenant calculation.

3

Other adjusting items to reconcile net earnings to Adjusted EBITDAR as defined by our Revolver covenant include interest income, certain non-cash charges and other gains and losses where relevant. For the four quarters ended April 29, 2023, other Revolver covenant adjustments primarily included costs associated with the wind-down of our Canadian operations, a supply chain technology and related asset impairment and the wind-down of Trunk Club.

 

NORDSTROM, INC.
FREE CASH FLOW (NON-GAAP FINANCIAL MEASURE)
(unaudited; amounts in millions)

Free Cash Flow is one of our key liquidity measures and, when used in conjunction with GAAP measures, we believe it provides investors with a meaningful analysis of our ability to generate cash from our business. 

Free Cash Flow is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, operating cash flows or other financial measures prepared in accordance with GAAP. Our method of calculating a non-GAAP financial measure may differ from other companies' methods and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Free Cash Flow is net cash provided by operating activities. The following is a reconciliation of net cash provided by operating activities to Free Cash Flow:

 

Quarter Ended

 

April 29, 2023

 

April 30, 2022

Net cash provided by operating activities

$16

 

$187

Capital expenditures

(106)

 

(96)

Change in cash book overdrafts

29

 

16

Free Cash Flow

($61)

 

$107

 

INVESTOR CONTACT: 

 

Sara Penner

   

Nordstrom, Inc.

   

InvRelations@Nordstrom.com

     

MEDIA CONTACT:

 

Stephanie Corzett

   

Nordstrom, Inc.

   

NordstromPR@Nordstrom.com

 

Nordstrom Incorporated logo. (PRNewsFoto)

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/nordstrom-reports-first-quarter-2023-earnings-301839010.html

SOURCE Nordstrom, Inc.