Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K - NORDSTROM INCd8k.htm
EX-99.2 - PRESS RELEASE - NORDSTROM INCdex992.htm

Exhibit 99.1

 

LOGO          
FOR RELEASE:      INVESTOR CONTACT:      Rob Campbell
February 17, 2011 at 1:05 p.m. PT           Nordstrom, Inc.
          (206) 233-6550
     MEDIA CONTACT:      Colin Johnson
          Nordstrom, Inc.
          (206) 373-3036

Nordstrom Reports Fourth Quarter and Fiscal Year 2010 Earnings;

Achieves Record Sales for Fiscal Year 2010

SEATTLE, Wash. (February 17, 2011) – Nordstrom, Inc. (NYSE: JWN) today reported net earnings of $232 million, or $1.04 per diluted share, for the fourth quarter ended January 29, 2011. This represented an increase of 35 percent compared with net earnings of $172 million, or $0.77 per diluted share, for the same quarter last year.

Fourth quarter same-store sales increased 6.7 percent compared with the same period in fiscal 2009. Net sales in the fourth quarter were $2.82 billion, an increase of 10.9 percent compared with net sales of $2.54 billion during the same period in fiscal 2009. Additionally, total net sales of $9.31 billion for fiscal 2010 were the highest in the company’s history.

FOURTH QUARTER SUMMARY

Nordstrom’s fourth quarter performance was a continuation of the positive trends experienced during 2010.

 

   

Multi-channel same-store sales increased 7.2 percent compared with the same period in fiscal 2009. Top-performing multi-channel merchandise categories included jewelry, dresses and shoes. The South and Midwest regions were the top-performing geographic areas for full-line stores relative to the fourth quarter of 2009.

 

   

Nordstrom Rack net sales increased $93 million, or 24.1 percent compared with the same period in fiscal 2009. Same-store sales increased 3.9 percent compared with the same period in fiscal 2009.

 

   

Gross profit, as a percentage of net sales, increased 34 basis points compared with last year’s fourth quarter. The improvement was mainly driven by the ability to leverage buying and occupancy expenses during the quarter. The company ended the quarter with sales per square foot up 6.0 percent and inventory per square foot up 3.8 percent compared with the fourth quarter of 2009. Nordstrom ended the year with inventory turn of 5.6, an all-time high for the company.

 

   

Retail selling, general and administrative expenses increased $66 million compared with last year’s fourth quarter. Higher sales volume and new stores accounted for the majority of this increase, with the remainder coming primarily from increased investments in marketing and technology. The company continues to make investments to improve the customer experience both online and within the stores.

 

   

The Credit segment continues to improve. Customer payment rates are increasing, resulting in improved delinquency and write-off trends. Delinquencies as a percentage of credit card receivables at the end of the fourth quarter were 3.0 percent, which was reduced from 3.5 percent at the end of the third quarter of 2010 and reduced from 5.3 percent at the end of the fourth quarter of 2009. As a result, the reserve for bad debt was reduced by $15 million.

 

   

Earnings before interest and taxes increased $96 million to $406 million, or 13.9 percent of total revenues, from $310 million, or 11.8 percent of total revenues, in last year’s fourth quarter.


FULL YEAR RESULTS

For the fiscal year ended January 29, 2011, net earnings were up $172 million to $613 million, an increase of 39 percent compared with net earnings of $441 million for the fiscal year ended January 30, 2010. Earnings per diluted share for the same periods were $2.75 and $2.01, respectively.

Full year same-store sales increased 8.1 percent compared with fiscal 2009. Net sales for the year were a record $9.31 billion, an increase of 12.7 percent compared with prior year net sales of $8.26 billion.

CAPITAL INVESTMENT AND EXPANSION UPDATE

In fiscal 2011, the company’s capital expenditures, net of property incentives, are expected to total between $400 and $440 million, compared with approximately $304 million in fiscal 2010.

During the fourth quarter of 2010, the company opened a 36,000-square-foot Nordstrom Rack store at Arrowhead Crossing in Peoria, Arizona. In 2011, Nordstrom has announced plans to open the following stores:

 

Location    Store Name  

Square

Footage

(000’s)

     Timing        

Nordstrom Full-Line Stores

              

Newark, Delaware

   Christiana Mall   122      April 8     

Nashville, Tennessee

   The Mall at Green Hills   149      September 16     

St. Louis, Missouri

   Saint Louis Galleria   143      September 23     

Nordstrom Rack Stores

              

Aventura, Florida

   The Promenade Shops   35      March 3     

Austin, Texas

   Sunset Valley Village   34      March 10     

Arlington, Texas

   The Parks at Arlington Mall   32      March 17     

Fremont, California

   Pacific Commons   35      March 24     

Charlotte, North Carolina

   Carolina Pavilion   43      March 31     

Lakewood, Colorado

   Belmar   35      April 28     

Boulder, Colorado1

   Twenty Ninth Street   35      April 28     

Cherry Hill, New Jersey

   Towne Place at Garden State Park   36      May 5     

Washington, D.C.

   Friendship Center   41      May 19     

Annapolis, Maryland

   Annapolis Harbour Center   32      May 19     

West Covina, California

   West Covina Mall   37      Fall     

Redondo Beach, California

   South Bay Center   35      Fall     

Tucson, Arizona

   The Corner   33      Fall     

Indianapolis, Indiana

   Rivers Edge   35      Fall     

Sugar Land, Texas

   The Market at Town Center   35      Fall     

Henderson, Nevada2

   Stephanie Street Center   35      Fall     

Burlington, Massachusetts

   Middlesex Commons   38      Fall     

Tigard, Oregon

   Cascade Plaza   45      Fall     

Lenexa, Kansas

   Orchard Corners   40      Fall       

 

1

Nordstrom plans to relocate its Nordstrom Rack store at Flatiron Marketplace in Broomfield, Colorado to the Twenty Ninth Street shopping center in Boulder, Colorado.

2

Nordstrom plans to relocate its Nordstrom Rack store at Silverado Ranch Plaza in Las Vegas, Nevada to Stephanie Street Center in Henderson, Nevada.

FISCAL YEAR 2011 OUTLOOK

In fiscal 2011, Nordstrom plans to build from its strong financial framework to improve profitability, enhance free cash flow, increase return on invested capital and maintain a healthy balance sheet. For the 2011 fiscal year, Nordstrom expects same-store sales to increase 2 to 4 percent, which yields earnings per share in the range of $2.95 to $3.10 for the full year.


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

 

Same-store sales    2 to 4 percent increase
Credit card revenues    $0 to $10 million increase
Gross profit (%)    10 basis point decrease to 10 basis point increase
Retail selling, general and administrative expense ($)    $120 to $160 million increase
Credit selling, general and administrative expense ($)    $0 to $10 million decrease
Total selling, general and administrative expense (%)    45 to 65 basis point decrease
Interest expense, net    $0 to $5 million decrease
Effective tax rate    39.0 percent
Earnings per diluted share    $2.95 to $3.10
Diluted shares outstanding    223.3 million

In 2011, the company will report same-store sales for the total company, Nordstrom and Nordstrom Rack, which is consistent with our branding. “Nordstrom” (formerly referred to as “Multi-channel”) includes Nordstrom full-line stores and Direct. The consolidation of full-line and Direct sales reflects the company’s recognition that the customer does not differentiate between the two channels, and is consistent with how the company plans and manages the business.

CONFERENCE CALL INFORMATION

The company’s senior management will host a conference call to discuss fourth 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 203-369-1322 (passcode: 6673) until the close of business on February 24, 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 through May 18, 2011.

ABOUT NORDSTROM

Nordstrom, Inc. is one of the nation’s leading fashion specialty retailers, with 204 stores located in 28 states. Founded in 1901 as a shoe store in Seattle, today Nordstrom operates 115 Nordstrom full-line stores, 86 Nordstrom Racks, two Jeffrey boutiques and one clearance store. Nordstrom also serves customers through its online presence at www.nordstrom.com and through its catalogs. 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 outlook for the fiscal year ending January 28, 2012, anticipated annual same-store sales rate, anticipated store openings, anticipated capital expenditures for fiscal year 2011 and trends in company operations. 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 deteriorating economic and market conditions and the resultant impact on consumer spending patterns; our ability to respond to the business environment and fashion trends; our ability to safeguard our brand and reputation; effective inventory management; efficient and proper allocation of our capital resources; successful execution of our store growth strategy including the timely completion of construction associated with newly planned stores, relocations and remodels, all of which may be impacted by the financial health of third parties; our compliance with applicable banking and related laws and regulations impacting our ability to extend credit to our customers; trends in personal bankruptcies and bad debt write-offs; availability and cost of credit; impact of the current regulatory environment and financial system reforms; changes in interest rates; disruptions in our supply chain; our ability to maintain our relationships with vendors and developers who may be experiencing economic difficulties; the geographic locations of our stores; our ability to maintain relationships with our employees and to effectively train and develop our future leaders; our compliance with information security and privacy laws and regulations, employment laws and regulations and other laws and regulations applicable to us; successful execution of our information technology strategy; successful execution of our multi-channel strategy; risks related to fluctuations in world currencies; public health concerns and the resulting impact on consumer spending patterns, supply chain, and employee health; weather conditions and hazards of nature that affect consumer traffic and consumers’ purchasing patterns; 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 years ended January 30, 2010; our Form 10-Q for the fiscal quarters ended May 1, 2010, July 31, 2010 and October 30, 2010; and our Form 10-K for the fiscal year ended January 29, 2011, to be filed with the SEC on or about March 18, 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     Year Ended  
     1/29/11     1/30/10     1/29/11     1/30/10  

Net sales

   $ 2,816      $ 2,539      $ 9,310      $ 8,258   

Credit card revenues

     100        101        390        369   
                                

Total revenues

     2,916        2,640        9,700        8,627   

Cost of sales and related buying and occupancy costs

     (1,758     (1,593     (5,897     (5,328

Selling, general and administrative expenses:

        

Retail

     (697     (631     (2,412     (2,109

Credit

     (55     (106     (273     (356
                                

Earnings before interest and income taxes

     406        310        1,118        834   

Interest expense, net

     (33     (33     (127     (138
                                

Earnings before income taxes

     373        277        991        696   

Income tax expense

     (141     (105     (378     (255
                                

Net earnings

   $ 232      $ 172      $ 613      $ 441   
                                

Earnings per share

        

Basic

   $ 1.06      $ 0.79      $ 2.80      $ 2.03   

Diluted

   $ 1.04      $ 0.77      $ 2.75      $ 2.01   

Weighted average shares outstanding

        

Basic

     218.8        217.7        218.8        216.8   

Diluted

     222.9        221.7        222.6        219.7   


NORDSTROM, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited; amounts in millions)

 

       1/29/11         1/30/10    

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 1,506      $ 795   

Accounts receivable, net

     2,026        2,035   

Merchandise inventories

     977        898   

Current deferred tax assets, net

     236        238   

Prepaid expenses and other

     79        88   
                

Total current assets

     4,824        4,054   

Land, buildings and equipment (net of accumulated depreciation of $3,520 and $3,316)

     2,318        2,242   

Goodwill

     53        53   

Other assets

     267        230   
                

Total assets

   $ 7,462      $ 6,579   
                

Liabilities and Shareholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 846      $ 726   

Accrued salaries, wages and related benefits

     375        336   

Other current liabilities

     652        596   

Current portion of long-term debt

     6        356   
                

Total current liabilities

     1,879        2,014   

Long-term debt, net

     2,775        2,257   

Deferred property incentives, net

     495        469   

Other liabilities

     292        267   

Commitments and contingencies

    

Shareholders’ equity:

    

Common stock, no par value: 1,000 shares
authorized; 218.0 and 217.7
shares issued and outstanding

     1,168        1,066   

Retained earnings

     882        525   

Accumulated other comprehensive loss

     (29     (19
                

Total shareholders’ equity

     2,021        1,572   
                

Total liabilities and shareholders’ equity

   $ 7,462      $ 6,579   
                


NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; amounts in millions)

 

     Year Ended  
       1/29/11         1/30/10    

Operating Activities

    

Net earnings

   $ 613      $ 441   

Adjustments to reconcile net earnings to net cash provided by operating activities:

    

Depreciation and amortization of buildings and equipment, net

     327        313   

Amortization of deferred property incentives and other, net

     (54     (42

Deferred income taxes, net

     2        (58

Stock-based compensation expense

     42        32   

Tax benefit from stock-based compensation

     15        6   

Excess tax benefit from stock-based compensation

     (16     (7

Provision for bad debt expense

     149        251   

Change in operating assets and liabilities:

    

Accounts receivable

     (74     (159

Merchandise inventories

     (80     (1

Prepaid expenses and other assets

     1        (38

Accounts payable

     72        168   

Accrued salaries, wages and related benefits

     37        120   

Other current liabilities

     42        81   

Deferred property incentives

     95        96   

Other liabilities

     6        48   
                

Net cash provided by operating activities

     1,177        1,251   
                

Investing Activities

    

Capital expenditures

     (399     (360

Change in credit card receivables originated at third parties

     (66     (182

Other, net

     3        1   
                

Net cash used in investing activities

     (462     (541
                

Financing Activities

    

Repayments of commercial paper borrowings, net

            (275

Proceeds from long-term borrowings, net of discounts

     498        399   

Principal payments on long-term borrowings

     (356     (25

Increase in cash book overdrafts

     37        9   

Cash dividends paid

     (167     (139

Repurchase of common stock

     (84       

Proceeds from exercise of stock options

     35        21   

Proceeds from employee stock purchase plan

     13        13   

Excess tax benefit from stock-based compensation

     16        7   

Other, net

     4        3   
                

Net cash (used in) provided by financing activities

     (4     13   
                

Net increase in cash and cash equivalents

     711        723   

Cash and cash equivalents at beginning of year

     795        72   
                

Cash and cash equivalents at end of year

   $ 1,506      $ 795   
                


NORDSTROM, INC.

STATEMENTS OF EARNINGS BY SEGMENT

(unaudited; amounts in millions, except percentages)

Retail

Our Retail business includes our multi-channel operations, which are composed of our Nordstrom full-line and online stores, and our Nordstrom Rack and Jeffrey stores; and also includes unallocated corporate center expenses. The following tables summarize the results of our Retail business for the quarter and year ended January 29, 2011 compared with the quarter and year ended January 30, 2010:

 

     Quarter
Ended
1/29/11
    % of sales1     Quarter
Ended
1/30/10
    % of sales1  

Net sales

   $ 2,816        100.0%      $ 2,539        100.0%   

Cost of sales and related buying and occupancy costs

     (1,739     (61.7%     (1,575     (62.0%
                                

Gross profit

     1,077        38.3%        964        38.0%   

Selling, general and administrative expenses

     (697     (24.8%     (631     (24.9%
                                

Earnings before interest and income taxes

     380        13.5%        333        13.1%   

Interest expense, net

     (28     (1.0%     (23     (0.9%
                                

Earnings before income taxes

   $ 352        12.5%      $ 310        12.2%   
                                
     Year
Ended
1/29/11
    % of sales1     Year
Ended
1/30/10
    % of sales1  

Net sales

   $ 9,310        100.0%      $ 8,258        100.0%   

Cost of sales and related buying and occupancy costs

     (5,831     (62.6%     (5,273     (63.9%
                                

Gross profit

     3,479        37.4%        2,985        36.1%   

Other revenues

            N/A        (1     N/A   

Selling, general and administrative expenses

     (2,412     (25.9%     (2,109     (25.5%
                                

Earnings before interest and income taxes

     1,067        11.5%        875        10.6%   

Interest expense, net

     (106     (1.1%     (97     (1.2%
                                

Earnings before income taxes

   $ 961        10.3%      $ 778        9.4%   
                                

 

1

Subtotals 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 year ended January 29, 2011 compared with the quarter and year ended January 30, 2010:

 

     Quarter Ended     Year Ended  
     1/29/11     1/30/10     1/29/11     1/30/10  

Credit card revenues

   $ 100      $ 101      $ 390      $ 370   

Interest expense

     (5     (10     (21     (41
                                

Net credit card income

     95        91        369        329   

Cost of sales – loyalty program

     (19     (18     (66     (55

Selling, general and administrative expenses:

        

Operational and marketing expenses

     (31     (30     (124     (105

Bad debt expense

     (24     (76     (149     (251
                                

Earnings (loss) before income taxes

   $ 21      $ (33   $ 30      $ (82
                                

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

 

     Quarter Ended     Year Ended  
     1/29/11     1/30/10     1/29/11     1/30/10  

Allowance at beginning of period

   $ 160      $ 170      $ 190      $ 138   

Bad debt provision

     24        76        149        251   

Write-offs

     (44     (59     (211     (209

Recoveries

     5        3        17        10   
                                

Allowance at end of period

   $ 145      $ 190      $ 145      $ 190   
                                

Net write-offs as a percentage of average credit card receivables

     7.2%        10.5%        9.2%        9.5%   

 

     1/29/11      1/30/10  

Allowance as a percentage of ending credit card receivables

     6.9%         8.8%   

Delinquent balances thirty days or more as a percentage of credit card receivables

     3.0%         5.3%   


NORDSTROM, INC.

RETURN ON INVESTED CAPITAL (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 Return on Invested Capital (ROIC) for the years ended January 29, 2011 and January 30, 2010:

We believe that ROIC is a useful financial measure for investors in evaluating our operating performance. When analyzed in conjunction with our net earnings and total assets and compared to return on assets (net earnings divided by average total assets), it provides investors with a useful tool to evaluate our ongoing operations and our management of assets from period to period. ROIC is one of our key financial metrics, and we also incorporate it into our executive incentive measures. We believe that overall performance as measured by ROIC correlates directly to shareholders’ return over the long term. For the 12 fiscal months ended January 29, 2011, our ROIC increased to 13.6% compared with 12.1% for the 12 fiscal months ended January 30, 2010. ROIC is not a measure of financial performance under GAAP, should not be considered a substitute for return on assets, net earnings or total assets as determined in accordance with GAAP, and may not be comparable with similarly titled measures reported by other companies. The closest measure calculated using GAAP amounts is return on assets, which increased to 8.6% from 7.1% for the 12 fiscal months ended January 29, 2011, compared with the 12 fiscal months ended January 30, 2010. The following is a comparison of return on assets to ROIC:

 

       12 fiscal months ended    
     1/29/11     1/30/10  

Net earnings

   $ 613      $ 441   

Add: Income tax expense

     378        255   

Add: Interest expense

     128        138   
                

Earnings before interest and income tax expense

     1,119        834   

Add: Rent expense

     62        43   

Less: Estimated depreciation on capitalized operating leases1

     (32     (23
                

Net operating profit

     1,149        854   

Estimated income tax expense2

     (439     (313
                

Net operating profit after tax (NOPAT)

   $ 710      $ 541   
                

Average total assets3

   $ 7,091      $ 6,197   

Less: Average non-interest-bearing current liabilities4

     (1,796     (1,562

Less: Average deferred property incentives3

     (487     (462

Add: Average estimated asset base of capitalized operating leases5

     425        311   
                

Average invested capital

   $     5,233      $ 4,484   
                

Return on assets

     8.6%        7.1%   

ROIC

     13.6%        12.1%   

 

1

Capitalized operating leases is our best estimate of the asset base we would record for our operating leases as if we had classified them as capital or purchased the property. Asset base is calculated as described in footnote 5 below.

2

Based upon our effective tax rate multiplied by the net operating profit for the 12 fiscal months ended January 29, 2011 and January 30, 2010.

3

Based upon the trailing 12-month average.

4

Based upon the trailing 12-month average for accounts payable, accrued salaries, wages and related benefits, and other current liabilities.

5

Based upon the trailing 12-month average of the monthly asset base, which is calculated as the trailing 12-months rent expense multiplied by 8.


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 January 29, 2011 and January 30, 2010:

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 January 29, 2011, our Adjusted Debt to EBITDAR was 2.2 compared with 2.5 as of January 30, 2010.

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 4.5 and 5.9 for 2010 and 2009. The following is a comparison of debt to net earnings and Adjusted Debt to EBITDAR:

 

       20101         20091    

Debt

   $ 2,781      $ 2,613   

Add: rent expense x 82

     500        341   

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

     (25       
                

Adjusted Debt

   $ 3,256      $ 2,954   
                

Net earnings

     613        441   

Add: income tax expense

     378        255   

Add: interest expense, net

     127        138   
                

Earnings before interest and income taxes

     1,118        834   

Add: depreciation and amortization of buildings and equipment, net

     327        313   

Add: rent expense

     62        43   
                

EBITDAR

   $ 1,507      $ 1,190   
                

Debt to Net Earnings

     4.5        5.9   

Adjusted Debt to EBITDAR

     2.2        2.5   

 

1

The components of adjusted debt are as of the end of 2010 and 2009, while the components of EBITDAR are for the 12 months ended January 29, 2011 and January 30, 2010.

2

The multiple of eight times rent expense used to calculate adjusted debt is our best estimate of 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 years ended January 29, 2011 and January 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 cash levels are 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 $1,177 and $1,251 for the years ended January 29, 2011 and January 30, 2010. The following is a reconciliation of our net cash provided by operating activities and free cash flow:

 

     Year Ended  
       1/29/11         1/30/10    

Net cash provided by operating activities

   $ 1,177      $ 1,251   

Less: Capital expenditures

     (399     (360

Change in credit card receivables originated at third parties

     (66     (182

Cash dividends paid

     (167     (139

Add: Increase in cash book overdrafts

     37        9   
                

Free cash flow

   $ 582      $ 579   
                

Net cash used in investing activities

   $ (462   $ (541

Net cash (used in) provided by financing activities

   $ (4   $ 13