FORM 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED) November 10, 2011

 

 

NORDSTROM, INC.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

 

 

 

WASHINGTON   001-15059   91-0515058
(STATE OR OTHER JURISDICTION OF INCORPORATION)  

(COMMISSION

FILE NUMBER)

 

(I.R.S. EMPLOYER

IDENTIFICATION NO.)

1617 SIXTH AVENUE, SEATTLE, WASHINGTON   98101  
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)   (ZIP CODE)  

REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE (206) 628-2111

INAPPLICABLE

(FORMER NAME OR FORMER ADDRESS IF CHANGED SINCE LAST REPORT)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


ITEM 2.02 Results of Operations and Financial Condition

On November 10, 2011, Nordstrom, Inc. issued an earnings release announcing its results of operations for the quarter and nine months ended October 29, 2011, its financial position as of October 29, 2011, and its cash flows for the nine months ended October 29, 2011. A copy of this earnings release is attached as Exhibit 99.1.

ITEM 7.01 Regulation FD Disclosure

On November 10, 2011, Nordstrom, Inc. issued an earnings release announcing its results of operations for the quarter and nine months ended October 29, 2011, its financial position as of October 29, 2011, and its cash flows for the nine months ended October 29, 2011. A copy of this earnings release is attached as Exhibit 99.1.

ITEM 9.01 Financial Statements and Exhibits

 

99.1   Nordstrom earnings release dated November 10, 2011 relating to the Company’s results of operations for the quarter and nine months ended October 29, 2011, its financial position as of October 29, 2011, and its cash flows for the nine months ended October 29, 2011.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

NORDSTROM, INC.
By:  

/s/ Robert B. Sari

  Robert B. Sari
 

Executive Vice President,

General Counsel and Corporate Secretary

Dated: November 10, 2011


EXHIBIT INDEX

 

EXHIBIT

NUMBER

   DESCRIPTION
99.1    Nordstrom earnings release dated November 10, 2011 relating to the Company’s results of operations for the quarter and nine months ended October 29, 2011, its financial position as of October 29, 2011, and its cash flows for the nine months ended October 29, 2011.
NORDSTROM EARNINGS RELEASE DATED NOVEMBER 10, 2011

Exhibit 99.1

LOGO

 

FOR RELEASE:   INVESTOR CONTACT:     Rob Campbell
November 10, 2011 at 1:05 p.m. PT       Nordstrom, Inc.
      (206) 233-6550
  MEDIA CONTACT:     Colin Johnson
      Nordstrom, Inc.
      (206) 303-3036

Nordstrom Reports Third Quarter 2011 Earnings

SEATTLE, Wash. (November 10, 2011) – Nordstrom, Inc. (NYSE: JWN) today reported net earnings of $127 million, or $0.59 per diluted share, for the third quarter ended October 29, 2011. This represented an increase of 7.2 percent compared with net earnings of $119 million, or $0.53 per diluted share, for the same quarter last year.

Third quarter same-store sales increased 7.9 percent compared with the same period in fiscal 2010. Net sales in the third quarter were $2.38 billion, an increase of 14.2 percent compared with net sales of $2.09 billion during the same period in fiscal 2010.

THIRD QUARTER SUMMARY

Nordstrom’s third quarter performance reflected strong top-line performance across channels. The company’s ongoing efforts to enhance the customer experience in stores and online included in late August the addition of free shipping and returns for all online orders. Additionally, the company opened two full-line stores and nine Nordstrom Racks during the quarter.

 

   

Nordstrom net sales, which include results from the full-line and Direct businesses, increased $159 million, or 9.8 percent, compared with the same period in fiscal 2010. Same-store sales increased 8.5 percent. Top-performing merchandise categories included Designer, Handbags and Dresses. The South and Midwest regions were the top-performing geographic areas for full-line stores relative to the third quarter of 2010. The Direct channel continued to show strong sales growth, outpacing the overall Nordstrom increase.

 

   

Nordstrom Rack net sales increased $101 million, or 23.6 percent, compared with the same period in fiscal 2010, with same-store sales up 6.8 percent.

 

   

Gross profit, as a percentage of net sales, increased approximately 40 basis points compared with last year’s third quarter. The improvement was driven by the ability to leverage buying and occupancy expenses during the quarter.

 

   

Retail selling, general and administrative expenses increased $101 million compared with last year’s third quarter. The increase in part was attributable to growth in both existing and new stores. It also reflected various initiatives to grow the e-commerce business, including HauteLook operating and purchase accounting expenses, and improvements in the shopping experience across channels.

 

   

The Credit segment continued to demonstrate improving trends in its overall performance, although at a moderating pace. Customer payment rates increased, resulting in improved trends in delinquency and write-off rates, and a corresponding decrease in finance charge revenue. Annualized net write-offs were 5.8 percent of average credit card receivables during the quarter, down from 8.2 percent in the third quarter of 2010. Delinquencies as a percentage of credit card receivables at the end of the third quarter were 2.8 percent, down from 3.5 percent at the end of the third quarter of 2010.

 

   

Earnings before interest and taxes increased $19 million to $240 million, or 9.7 percent of total revenues, from $221 million, or 10.2 percent of total revenues, in last year’s third quarter.


EXPANSION UPDATE

During the third quarter of 2011, the company opened the following stores:

 

     Location          Store Name   

Square

Footage

(000’s)

           Timing      
 

Nordstrom Full-Line Stores

                
 

Nashville, Tennessee

      The Mall at Green Hills    145         September 16   
 

St. Louis, Missouri

      Saint Louis Galleria    149         September 23   
  Nordstrom Rack and Other Stores              
 

Henderson, Nevada1

      Stephanie Street Center    35         August 11   
 

New York, New York

      treasure&bond    11         August 19   
 

West Covina, California

      West Covina Mall    37         September 1   
 

Redondo Beach, California

      South Bay MarketPlace    37         September 1   
 

Burlington, Massachusetts

      Middlesex Commons    38         September 8   
 

Indianapolis, Indiana

      Rivers Edge    35         September 15   
 

Tigard, Oregon

      Cascade Plaza    45         September 22   
 

Lenexa, Kansas

      Orchard Corners    35         September 29   
 

Sugar Land, Texas

      Market at Town Center    35         October 6   
 

Tucson, Arizona

      The Corner    34         October 13   
   

National City, California

        Westfield Plaza Bonita    37           October 27     

1Nordstrom relocated its Nordstrom Rack store at Silverado Ranch Plaza in Las Vegas, Nevada to the Stephanie          Street Center in Henderson, Nevada.

FISCAL YEAR 2011 OUTLOOK

The company’s revised expectations for fiscal 2011 are as follows:

 

Same-store sales

  Approximately 6 percent increase

HauteLook sales1

  $150 to $160 million

Credit card revenues

  $5 to $10 million decrease

Gross profit (%)

  45 to 55 basis point increase

Retail selling, general and administrative expenses ($)2

  $360 to $370 million increase

Credit selling, general and administrative expenses ($)

  $35 to $40 million decrease

Interest expense, net

  $0 to $5 million increase

Effective tax rate

  39.4 percent

Earnings per diluted share

  $3.05 to $3.10

Diluted shares outstanding

  218.1 million

1HauteLook sales are not included in same-store sales.

2Expected Retail SG&A expenses include approximately $110 million of operating expenses and purchase accounting

  charges associated with the HauteLook acquisition.

CONFERENCE CALL INFORMATION

The company’s senior management will host a conference call to discuss third quarter results at 4:45 p.m. Eastern Standard Time today. To listen, please dial 517-308-9140 (passcode: NORD). A telephone replay will be available beginning approximately one hour after the conclusion of the call by dialing 203-369-0248 (passcode: 6673) until the close of business on November 17, 2011. Interested parties may also listen to the live call over the Internet by visiting the Investor Relations section of the company’s corporate Web site at http://investor.nordstrom.com. An archived webcast will be available in the webcasts section for one year.


ABOUT NORDSTROM

Nordstrom, Inc. is one of the nation’s leading fashion specialty retailers. Founded in 1901 as a shoe store in Seattle, today Nordstrom operates 225 stores in 30 states, including 117 full-line stores, 104 Nordstrom Racks, two Jeffrey boutiques, one treasure&bond store and one clearance store. Nordstrom also serves customers through Nordstrom.com and through its catalogs. Additionally, the Company operates in the online private sale marketplace through its subsidiary HauteLook. Nordstrom, Inc.’s common stock is publicly traded on the NYSE under the symbol JWN.

Certain statements in this news release contain “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including, but not limited to, anticipated financial results (including, but not limited to, our anticipated same-store sales results, credit card revenues, gross profit rate, selling, general and administrative expenses, net interest expense, effective tax rate and earnings per share) for the fiscal year ending January 28, 2012, trends in our operations, the anticipated financial performance of HauteLook and the anticipated impact of the HauteLook acquisition on the company’s performance. Such statements are based upon the current beliefs and expectations of the company’s management and are subject to significant risks and uncertainties. Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: the impact of economic and market conditions and the resultant impact on consumer spending patterns; our ability to maintain our relationships with vendors; our ability to respond to the business environment, fashion trends and consumer preferences, including changing expectations of service and experience in stores and online; effective inventory management; successful execution of our growth strategy, including possible expansion into new markets, technological investments and acquisitions, including our ability to realize the anticipated benefits from such acquisitions, and the timely completion of construction associated with newly planned stores, relocations and remodels, which may be impacted by the financial health of third parties; our ability to maintain relationships with our employees and to effectively attract, develop and retain our future leaders; successful execution of our multi-channel strategy; our compliance with applicable banking and related laws and regulations impacting our ability to extend credit to our customers; impact of the current regulatory environment and financial system and health care reforms; the impact of any systems failures and/or security breaches, including any security breaches that result in the theft, transfer or unauthorized disclosure of customer, employee or company information or our compliance with information security and privacy laws and regulations in the event of such an incident; our compliance with employment laws and regulations and other laws and regulations applicable to us; trends in personal bankruptcies and bad debt write-offs; changes in interest rates; efficient and proper allocation of our capital resources; availability and cost of credit; our ability to safeguard our brand and reputation; successful execution of our information technology strategy; weather conditions, natural disasters, health hazards or other market disruptions, or the prospects of these events and the impact on consumer spending patterns; disruptions in our supply chain; the geographic locations of our stores; the effectiveness of planned advertising, marketing and promotional campaigns; our ability to control costs; and the timing and amounts of share repurchases by the company, if any, or any share issuances by the company, including issuances associated with option exercises or other matters. Our SEC reports, including our Form 10-K for the fiscal year ended January 29, 2011, and our Forms 10-Q for the fiscal quarters ended April 30, 2011 and July 30, 2011, contain other information on these and other factors that could affect our financial results and cause actual results to differ materially from any forward-looking information we may provide. The company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances.


NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF EARNINGS

(unaudited; amounts in millions, except per share data)

 

     Quarter Ended      Nine Months Ended  
     10/29/11      10/30/10      10/29/11      10/30/10  

Net sales

         $    2,383                $    2,087                $    7,328                $    6,494      

Credit card revenues

     95            95            283            290      
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     2,478            2,182            7,611            6,784      

Cost of sales and related buying and

occupancy costs

     (1,511)           (1,331)           (4,619)           (4,139)     

Selling, general and administrative expenses:

           

Retail

     (670)           (569)           (1,989)           (1,715)     

Credit

     (57)           (61)           (171)           (218)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before interest and income taxes

     240            221            832            712      

Interest expense, net

     (31)           (31)           (92)           (94)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

     209            190            740            618      

Income tax expense

     (82)           (71)           (293)           (237)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings

     $    127            $    119            $    447            $    381      
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share:

           

Basic

     $    0.60            $    0.54            $    2.08            $    1.74      

Diluted

     $    0.59            $    0.53            $    2.04            $    1.71      

Weighted average shares outstanding:

           

Basic

     210.9            219.0            215.3            218.9      

Diluted

     215.0            222.5            219.6            222.6      


NORDSTROM, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited; amounts in millions)

 

     10/29/11         1/29/11         10/30/10     

Assets

        

Current assets:

        

Cash and cash equivalents

         $    1,457                $    1,506                $    1,046      

Accounts receivable, net

     1,995            2,026            2,015      

Merchandise inventories

     1,507            977            1,307      

Current deferred tax assets, net

     216            236            238      

Prepaid expenses and other

     147            79            120      
  

 

 

    

 

 

    

 

 

 

Total current assets

     5,322            4,824            4,726      

Land, buildings and equipment (net of accumulated

depreciation of $3,769, $3,520 and $3,451)

     2,471            2,318            2,300      

Goodwill

     200            53            53      

Other assets

     346            267            303      
  

 

 

    

 

 

    

 

 

 

Total assets

     $    8,339            $    7,462            $    7,382      
  

 

 

    

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

        

Current liabilities:

        

Accounts payable

     $    1,256            $       846            $    1,054      

Accrued salaries, wages and related benefits

     327            375            296      

Other current liabilities

     698            652            587      

Current portion of long-term debt

     506            6            6      
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     2,787            1,879            1,943      

Long-term debt, net

     2,810            2,775            2,806      

Deferred property incentives, net

     511            495            496      

Other liabilities

     335            292            266      

Commitments and contingencies

        

Shareholders’ equity:

        

Common stock, no par value: 1,000 shares

authorized; 210.1, 218.0 and 218.6 shares

issued and outstanding

     1,436            1,168            1,138      

Retained earnings

     487            882            752      

Accumulated other comprehensive loss

     (27)           (29)           (19)     
  

 

 

    

 

 

    

 

 

 

Total shareholders’ equity

     1,896            2,021            1,871      
  

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

     $    8,339            $    7,462            $    7,382      
  

 

 

    

 

 

    

 

 

 


NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; amounts in millions)

 

     Nine Months Ended  
     10/29/11         10/30/10     

Operating Activities

     

Net earnings

         $       447                $       381      

Adjustments to reconcile net earnings to net cash provided by

operating activities:

     

Depreciation and amortization expenses

     273            244      

Amortization of deferred property incentives and other, net

     (41)           (40)     

Deferred income taxes, net

     18            (16)     

Stock-based compensation expense

     42            29      

Tax benefit from stock-based compensation

     17            10      

Excess tax benefit from stock-based compensation

     (19)           (10)     

Provision for bad debt expense

     82            125      

Change in operating assets and liabilities:

     

Accounts receivable

     (56)           (46)     

Merchandise inventories

     (444)           (362)     

Prepaid expenses and other assets

     (62)           (36)     

Accounts payable

     331            267      

Accrued salaries, wages and related benefits

     (53)           (40)     

Other current liabilities

     30            (20)     

Deferred property incentives

     61            77      

Other liabilities

     2            (2)     
  

 

 

    

 

 

 

Net cash provided by operating activities

     628            561      
  

 

 

    

 

 

 

Investing Activities

     

Capital expenditures

     (398)           (295)     

Change in credit card receivables originated at third parties

     10            (59)     

Other, net

     (3)           4      
  

 

 

    

 

 

 

Net cash used in investing activities

     (391)           (350)     
  

 

 

    

 

 

 

Financing Activities

     

Proceeds from long-term borrowings, net of discounts

     499            498      

Principal payments on long-term borrowings

     (5)           (354)     

(Decrease) increase in cash book overdrafts

     (20)           2      

Cash dividends paid

     (149)           (123)     

Payments for repurchase of common stock

     (693)           (31)     

Proceeds from exercise of stock options

     55            23      

Proceeds from employee stock purchase plan

     14            13      

Excess tax benefit from stock-based compensation

     19            10      

Other, net

     (6)           2      
  

 

 

    

 

 

 

Net cash (used in) provided by financing activities

     (286)           40      
  

 

 

    

 

 

 

Net (decrease) increase in cash and cash equivalents

     (49)           251      

Cash and cash equivalents at beginning of period

     1,506            795      
  

 

 

    

 

 

 

Cash and cash equivalents at end of period

         $    1,457                $    1,046      
  

 

 

    

 

 

 

 


NORDSTROM, INC.

STATEMENTS OF EARNINGS BY SEGMENT

(unaudited; amounts in millions, except percentages)

Retail

Our Retail business includes our Nordstrom branded full-line and online stores, our Nordstrom Rack stores, and our other retail channels including our HauteLook online private sale subsidiary, our Jeffrey stores and our treasure&bond store. It also includes unallocated corporate center expenses. The following tables summarize the results of our Retail business for the quarter and nine months ended October 29, 2011 compared with the quarter and nine months ended October 30, 2010:

 

     Quarter
Ended
10/29/11
       % of sales1         Quarter
Ended
10/30/10
       % of sales1     

Net sales

         $    2,383            100.0%                $    2,087            100.0%      

Cost of sales and related buying and

occupancy costs

     (1,495)           (62.7%)           (1,318)           (63.1%)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

     888            37.3%            769            36.9%      

Selling, general and administrative expenses

     (670)           (28.1%)           (569)           (27.3%)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before interest and income taxes

     218            9.1%            200            9.6%      

Interest expense, net

     (29)           (1.2%)           (27)           (1.3%)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

         $       189            7.9%                $       173            8.3%      
  

 

 

    

 

 

    

 

 

    

 

 

 
     Nine Months
Ended
10/29/11
     % of sales1        Nine Months
Ended
10/30/10
     % of sales1  

Net sales

         $    7,328            100.0%                $    6,494            100.0%      

Cost of sales and related buying and

occupancy costs

     (4,567)           (62.3%)           (4,092)           (63.0%)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

     2,761            37.7%            2,402            37.0%      

Selling, general and administrative expenses

     (1,989)           (27.1%)           (1,715)           (26.4%)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before interest and income taxes

     772            10.5%            687            10.6%      

Interest expense, net

     (83)           (1.1%)           (78)           (1.2%)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

         $       689            9.4%                $       609            9.4%      
  

 

 

    

 

 

    

 

 

    

 

 

 

1Subtotals and totals may not foot due to rounding.


NORDSTROM, INC.

STATEMENTS OF EARNINGS BY SEGMENT

(unaudited; amounts in millions, except percentages)

Credit

Our Credit business earns finance charges, interchange fees and late fee income through operation of the Nordstrom private label and Nordstrom VISA credit cards. The following tables summarize the results of our Credit business for the quarter and nine months ended October 29, 2011 compared with the quarter and nine months ended October 30, 2010:

 

     Quarter Ended      Nine Months Ended  
       10/29/11        10/30/10         10/29/11         10/30/10  

Credit card revenues

         $    95                $    95                $    283                $    290      

Interest expense

     (2)           (4)           (9)           (16)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net credit card income

     93            91            274            274      

Cost of sales – loyalty program

     (16)           (13)           (52)           (47)     

Selling, general and administrative expenses:

           

Operational and marketing expenses

     (26)           (33)           (89)           (93)     

Bad debt expense

     (31)           (28)           (82)           (125)     
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before income taxes

         $    20                $    17                $      51                $        9      
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table illustrates the activity in our allowance for credit losses for the quarter and nine months ended October 29, 2011 and October 30, 2010:

 

     Quarter Ended      Nine Months Ended  
       10/29/11        10/30/10         10/29/11         10/30/10  

Allowance at beginning of period

         $    125                $    175                $    145                $    190      

Bad debt provision

     31            28            82            125      

Write-offs

     (37)           (48)           (119)           (168)     

Recoveries

     6            5            17            13      
  

 

 

    

 

 

    

 

 

    

 

 

 

Allowance at end of period

         $    125                $    160                $    125                $    160      
  

 

 

    

 

 

    

 

 

    

 

 

 

Annualized net write-offs as a percentage

of average credit card receivables

     5.8%            8.2%            6.6%            10.0%      
                   10/29/11      10/30/10  

30+ days delinquent as a percentage of ending credit card receivables

  

        2.8%         3.5%   

Allowance as a percentage of ending credit card receivables

  

        6.2%         7.6%   


NORDSTROM, INC.

ADJUSTED DEBT TO EBITDAR (NON-GAAP FINANCIAL MEASURE)

(unaudited; amounts in millions)

We use various financial measures in our conference calls, investor meetings and other forums which may be considered non-GAAP financial measures within the meaning of Regulation G of the Securities and Exchange Commission. The following disclosure provides additional information regarding our Adjusted Debt to EBITDAR as of October 29, 2011:

Adjusted Debt to EBITDAR is one of our key financial metrics, and we believe that our debt levels are best analyzed using this measure. Our current goal is to manage debt levels to maintain an investment-grade credit rating as well as operate with an efficient capital structure for our size, growth plans and industry. Investment-grade credit ratings are important to maintaining access to a variety of short-term and long-term sources of funding, and we rely on these funding sources to continue to grow our business. We believe a higher ratio, among other factors, could result in rating agency downgrades. In contrast, we believe a lower ratio would result in a higher cost of capital and could negatively impact shareholder returns. As of October 29, 2011 and October 30, 2010, our Adjusted Debt to EBITDAR was 2.3.

Adjusted Debt to EBITDAR is not a measure of financial performance under GAAP and should not be considered a substitute for debt to net earnings, net earnings or debt as determined in accordance with GAAP. In addition, Adjusted Debt to EBITDAR does have limitations:

 

   

Adjusted Debt is not exact, but rather our best estimate of the total company debt we would hold if we had purchased the property and issued debt associated with our operating leases;

   

EBITDAR does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments, including leases, or the cash requirements necessary to service interest or principal payments on our debt; and

   

Other companies in our industry may calculate Adjusted Debt to EBITDAR differently than we do, limiting its usefulness as a comparative measure.

To compensate for these limitations, we analyze Adjusted Debt to EBITDAR in conjunction with other GAAP financial and performance measures impacting liquidity, including operating cash flows, capital spending and net earnings. The closest measure calculated using GAAP amounts is debt to net earnings, which was 4.9 and 5.1 for the third quarter of 2011 and 2010. The following is a comparison of debt to net earnings and Adjusted Debt to EBITDAR:

 

             20111                      20101          

Debt

     $    3,316            $2,812      

Add: rent expense x 82

     585            467      

Less: fair value of interest rate swaps included in long-term debt

     (64)           (55)     
  

 

 

    

 

 

 

Adjusted Debt

     $    3,837            $3,224      
  

 

 

    

 

 

 

Net earnings

     679            553      

Add: income tax expense

     434            342      

Add: interest expense, net

     124            128      
  

 

 

    

 

 

 

Earnings before interest and income taxes

     1,237            1,023      

Add: depreciation and amortization expenses

     356            322      

Add: rent expense

     73            58      

Add: non-cash acquisition-related charges

     7            -      
  

 

 

    

 

 

 

EBITDAR

     $    1,673            $    1,403      
  

 

 

    

 

 

 

Debt to Net Earnings

     4.9            5.1      

Adjusted Debt to EBITDAR

     2.3            2.3      

1The components of Adjusted Debt are as of October 29, 2011 and October 30, 2010, while the components of   EBITDAR are for the 12 months ended October 29, 2011 and October 30, 2010.

2The multiple of eight times rent expense used to calculate Adjusted Debt is a commonly used method of estimating the   debt we would record for our leases that are classified as operating if they had met the criteria for a capital lease, or we   had purchased the property.


NORDSTROM, INC.

FREE CASH FLOW (NON-GAAP FINANCIAL MEASURE)

(unaudited; amounts in millions)

We use various financial measures in our conference calls, investor meetings and other forums which may be considered non-GAAP financial measures within the meaning of Regulation G of the Securities and Exchange Commission. The following disclosure provides additional information regarding our Free Cash Flow for the nine months ended October 29, 2011 and October 30, 2010:

Free Cash Flow is one of our key liquidity measures, and, in conjunction with GAAP measures, provides us with a meaningful analysis of our cash flows. We believe that our ability to generate cash is more appropriately analyzed using this measure. Free Cash Flow is not a measure of liquidity under GAAP and should not be considered a substitute for operating cash flows as determined in accordance with GAAP. In addition, Free Cash Flow does have limitations:

 

   

Free Cash Flow does not necessarily represent funds available for discretionary use and is not necessarily a measure of our ability to fund our cash needs; and

   

Other companies in our industry may calculate Free Cash Flow differently than we do, limiting its usefulness as a comparative measure.

To compensate for these limitations, we analyze Free Cash Flow in conjunction with other GAAP financial and performance measures impacting liquidity, including operating cash flows. The closest measure calculated using GAAP amounts is net cash provided by operating activities, which was $628 and $561 for the nine months ended October 29, 2011 and October 30, 2010. The following is a reconciliation of our net cash provided by operating activities and Free Cash Flow:

 

     Nine Months Ended  
     10/29/11      10/30/10  

Net cash provided by operating activities

     $     628            $     561      

Less: capital expenditures

     (398)           (295)     

Less: cash dividends paid

     (149)           (123)     

Add (Less): change in credit card receivables originated at third parties

     10            (59)     

(Less) Add: change in cash book overdrafts

     (20)           2      
  

 

 

    

 

 

 

Free Cash Flow

     $       71            $       86      
  

 

 

    

 

 

 

Net cash used in investing activities

     $    (391)           $    (350)     

Net cash (used in) provided by financing activities

         $    (286)               $       40