- Positive sales growth at both banners during third quarter,
driving margin expansion
- Reports EPS of $0.27, adjusted
EPS of $0.331
- Updates fiscal 2024 revenue and comparable sales
outlook
SEATTLE, Nov. 26,
2024 /PRNewswire/ -- Nordstrom, Inc. (NYSE: JWN)
today reported third quarter net earnings of $46 million, or earnings per diluted share
("EPS") of $0.27, and earnings before
interest and taxes ("EBIT") of $83
million. Excluding a charge related to accelerated
technology depreciation, the Company reported adjusted EBIT of
$97 million and adjusted EPS of
$0.33.[1]
For the third quarter ended November 2, 2024, net sales
increased 4.6 percent versus the same period in fiscal 2023, and
total Company comparable sales increased 4.0 percent. Gross
merchandise value ("GMV") increased 5.3 percent. Anniversary Sale
timing, with one week shifting from the third quarter to the second
quarter, had a negative impact of approximately 100 basis points on
net sales compared with 2023. During the quarter, Nordstrom banner
net sales increased 1.3 percent and comparable sales increased 4.0
percent. Net sales for Nordstrom Rack increased 10.6 percent and
comparable sales increased 3.9 percent.
"The continued sales growth across the company and strong gross
margin in the third quarter indicate our team's focus and efforts
are working," said Erik Nordstrom,
chief executive officer of Nordstrom, Inc. "Our customers have a
lot of choices, and our results give us encouragement that we're on
the right path. Looking ahead, we'll continue to improve our
shopping experience as we strive to maintain the positive momentum
we've worked towards all year."
In the third quarter, women's apparel and active had
double-digit growth, and shoes, men's apparel and kids were up mid
to high single-digits, versus 2023. Growth in women's apparel,
shoes and men's apparel accelerated sequentially from the second
quarter.
"Our third quarter results demonstrate that our strategic focus
on curating a compelling brand assortment is resonating with
customers," said Pete Nordstrom,
president of Nordstrom, Inc. "Our actions throughout this year have
led to this moment, and we feel well-positioned for a successful
holiday season and look forward to helping our customers celebrate
the moments that matter. I'm grateful to our dedicated team for
consistently delivering the high level of service our customers
have come to expect from Nordstrom."
As previously announced, the board of directors declared a
quarterly cash dividend of $0.19 per
share, payable on December 18, 2024, to shareholders of record
at the close of business on December 3, 2024.
THIRD QUARTER 2024 SUMMARY
- Total Company net sales increased 4.6 percent and comparable
sales increased 4.0 percent compared with the same period in fiscal
2023. GMV increased 5.3 percent. The timing shift of the
Anniversary Sale, with one day falling in the third quarter of 2024
versus eight days in 2023, had a negative impact on net sales of
approximately 100 basis points compared with the third quarter of
2023.
- Nordstrom banner net sales increased 1.3 percent and comparable
sales increased 4.0 percent compared with the same period in fiscal
2023. GMV increased 2.4 percent. The timing shift of the
Anniversary Sale had a negative impact on Nordstrom banner net
sales of approximately 200 basis points compared with the third
quarter of 2023.
- Nordstrom Rack banner net sales increased 10.6 percent and
comparable sales increased 3.9 percent compared with the same
period in fiscal 2023.
- Digital sales increased 6.4 percent compared with the same
period in fiscal 2023. The timing shift of the Anniversary Sale had
a negative impact on Company digital sales of approximately 100
basis points compared with the third quarter of 2023. Digital sales
represented 34 percent of total sales during the quarter.
- Gross profit, as a percentage of net sales, of 35.6 percent
increased 60 basis points compared with 35.0 percent in the same
period in fiscal 2023, primarily due to strong regular price
sales.
- Ending inventory increased 5.9 percent compared with the same
period in fiscal 2023, versus a 4.6 percent increase in sales.
- Selling, general and administrative ("SG&A") expenses, as a
percentage of net sales, of 36.6 percent increased 25 basis points
compared with 36.3 percent in the same period in fiscal 2023,
primarily due to higher labor costs and a charge related to
accelerated technology depreciation, partially offset by leverage
on higher sales and improvements in variable costs across the
business. Excluding the $14 million
charge related to accelerated technology depreciation, adjusted
SG&A expenses, as a percentage of net sales, were 36.2
percent.
- EBIT was $83 million in the third
quarter of 2024, compared with $102
million during the same period in fiscal 2023. Adjusted EBIT
of $97 million in the third quarter
of 2024 excluded the accelerated technology depreciation. Adjusted
EBIT of $77 million in the third
quarter of 2023 excluded a favorable $25
million true-up related to the wind-down of Canadian
operations.[2]
- Interest expense, net, of $26
million increased 8.8 percent compared with $24 million during the same period in fiscal 2023
primarily due to lower interest income.
- Income tax expense was $11
million, or 18.9 percent of pretax earnings, compared with
income tax expense of $11 million, or
14.2 percent of pretax earnings, in the same period in fiscal 2023.
The increase in the rate in the third quarter of fiscal 2024 was
driven primarily by tax benefits in the third quarter of fiscal
2023 associated with the wind-down of Canadian operations.
- The Company ended the third quarter with $1.2 billion in available liquidity, including
$397 million in cash.
STORES UPDATE
To date in fiscal 2024, the Company has opened 23 stores:
City
|
|
Location
|
|
Square
Footage
(000s)
|
|
Timing of
Opening
|
Nordstrom
Rack
|
|
|
|
|
|
|
Pinole, CA
|
|
Pinole Vista
Crossing
|
|
23
|
|
March 7,
2024
|
Snellville,
GA
|
|
Presidential
Markets
|
|
35
|
|
March 7,
2024
|
Kennesaw,
GA
|
|
Barrett
Place
|
|
25
|
|
March 21,
2024
|
Macedonia,
OH
|
|
Macedonia
Gateway
|
|
28
|
|
April 11,
2024
|
Gilroy, CA
|
|
Gilroy
Crossing
|
|
25
|
|
April 25,
2024
|
Jacksonville Beach,
FL
|
|
South Beach
Regional
|
|
30
|
|
May 2, 2024
|
Queen Creek,
AZ
|
|
Queen Creek
Marketplace
|
|
28
|
|
May 16, 2024
|
Elk Grove,
CA
|
|
The Ridge Elk
Grove
|
|
25
|
|
May 30, 2024
|
Wheaton, IL
|
|
Danada Square
East
|
|
29
|
|
May 30, 2024
|
Oceanside,
CA
|
|
Pacific Coast
Plaza
|
|
32
|
|
June 6, 2024
|
Bay Shore,
NY
|
|
Gardiner Manor
Mall
|
|
24
|
|
June 13,
2024
|
San Antonio,
TX
|
|
Bandera
Pointe
|
|
24
|
|
September 5,
2024
|
Franklin,
TN
|
|
Cool Springs
Market
|
|
24
|
|
September 5,
2024
|
San Mateo,
CA
|
|
Bridgepointe Shopping
Center
|
|
36
|
|
September 12,
2024
|
San Diego,
CA
|
|
Clairemont Town
Square
|
|
25
|
|
September 19,
2024
|
Mooresville,
NC
|
|
Mooresville
Crossing
|
|
28
|
|
September 26,
2024
|
Houston, TX
|
|
Meyerland
Plaza
|
|
34
|
|
September 26,
2024
|
Mason, OH
|
|
Deerfield Towne
Center
|
|
30
|
|
October 3,
2024
|
Raleigh, NC
|
|
Triangle Town
Place
|
|
32
|
|
October 10,
2024
|
Fort Myers,
FL
|
|
Bell Tower
|
|
31
|
|
October 17,
2024
|
Noblesville,
IN
|
|
Hamilton Town
Center
|
|
25
|
|
October 17,
2024
|
Omaha, NE
|
|
Village
Pointe
|
|
30
|
|
October 24,
2024
|
Tarzana, CA
|
|
Village Walk
|
|
25
|
|
November 1,
2024
|
The Company has also announced plans to open the following
stores:
City
|
|
Location
|
|
Square
Footage
(000s)
|
|
Timing of
Opening
|
Nordstrom
Rack
|
|
|
|
|
|
|
Davis, CA
|
|
The Davis
Collection
|
|
25
|
|
Spring 2025
|
Matthews,
NC
|
|
Sycamore
Commons
|
|
25
|
|
Spring 2025
|
Geneva, IL
|
|
Randall
Square
|
|
25
|
|
Spring 2025
|
Manalapan Township,
NJ
|
|
Manalapan
Commons
|
|
26
|
|
Spring 2025
|
Apple Valley,
MN
|
|
Fischer
Marketplace
|
|
30
|
|
Spring 2025
|
Houston, TX
|
|
Westchase Shopping
Center
|
|
30
|
|
Spring 2025
|
Morrisville,
NC
|
|
Park West
Village
|
|
25
|
|
Spring 2025
|
Coral Springs,
FL
|
|
Pine Ridge
Square
|
|
31
|
|
Fall 2025
|
Surprise,
AZ
|
|
Prasada
North
|
|
26
|
|
Fall 2025
|
Holbrook,
NY
|
|
The Shops at
SunVet
|
|
27
|
|
Fall 2025
|
Hyannis, MA
|
|
The Landing at
Hyannis
|
|
25
|
|
Fall 2025
|
Prosper, TX
|
|
The Gates of
Prosper
|
|
26
|
|
Fall 2025
|
Melbourne,
FL
|
|
The Avenue
Viera
|
|
24
|
|
Fall 2025
|
Meridian,
ID
|
|
The Village at
Meridian
|
|
25
|
|
Fall 2025
|
Lakeland,
FL
|
|
Lakeside
Village
|
|
30
|
|
Fall 2025
|
Sarasota,
FL
|
|
Sarasota
Pavilion
|
|
27
|
|
Spring 2026
|
The Company had the following store counts as of
quarter-end:
|
November 2,
2024
|
|
October 28,
2023
|
Nordstrom
|
|
|
|
Nordstrom
|
93
|
|
93
|
Nordstrom Local
service hubs
|
6
|
|
6
|
ASOS |
Nordstrom
|
—
|
|
1
|
Nordstrom
Rack
|
|
|
|
Nordstrom
Rack
|
280
|
|
258
|
Last Chance clearance
stores
|
2
|
|
2
|
Total
|
381
|
|
360
|
|
Gross store square
footage
|
26,874,000
|
|
26,305,000
|
During the third quarter, the Company closed one Nordstrom Rack
store.
FISCAL YEAR 2024 OUTLOOK
The Company updated its financial outlook for fiscal 2024, which
reflects the estimated accelerated technology depreciation impacts
expected in the fourth quarter of fiscal 2024:
- Revenue range, including retail sales and credit card revenues,
of flat to 1.0 percent growth versus the 53-week fiscal 2023, which
includes an approximately 135 basis point unfavorable impact from
the 53rd week
- Comparable sales growth of 1.0 to 2.0 percent versus 52 weeks
in fiscal 2023
- EBIT margin of 3.0 to 3.4 percent of sales
- Adjusted EBIT margin of 3.6 to 4.0 percent of sales[3]
- Income tax rate of approximately 27 percent
- EPS of $1.40 to $1.70, excluding the impact of share repurchase
activity, if any
- Adjusted EPS of $1.75 to
$2.05, excluding the impact of share
repurchase activity, if any[4]
CONFERENCE CALL INFORMATION
The Company's senior management will host a conference call to
provide a business update and to discuss third quarter 2024
financial results and fiscal 2024 outlook at 4:45 p.m.
EST 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 13750079, until the close of business on
December 3, 2024.
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 interconnected model 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 February 3, 2024, our Form 10-Q for
the fiscal quarter ended May 4, 2024,
our Form 10-Q for the fiscal quarter ended August 3, 2024 and our Form 10-Q for the fiscal
quarter ended November 2, 2024, to be
filed with the SEC on or about December 5,
2024. In addition, forward-looking statements contained in
this release may be impacted by the actual outcome of events or
occurrences related to the Company's announcement of the
exploration of possible avenues to enhance shareholder value,
including consideration by a special committee of the board of
directors of a proposal brought forward by members of the Nordstrom
family to take the Company private. 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. This earnings release includes
references to websites, website addresses and additional materials,
including reports and blogs, found on those websites. The content
of any websites and materials named, hyperlinked or otherwise
referenced in this earnings release are not incorporated by
reference into this earnings release or in any other report or
document we file with the SEC, and any references to such websites
and materials are intended to be inactive textual references only.
The information on those websites is not part of this earnings
release.
NORDSTROM,
INC.
|
CONSOLIDATED
STATEMENTS OF EARNINGS
|
(unaudited; amounts in
millions, except per share amounts)
|
|
|
Quarter
Ended
|
|
Nine Months
Ended
|
|
November 2,
2024
|
October 28,
2023
|
|
November 2,
2024
|
October 28,
2023
|
Net sales
|
$3,347
|
$3,200
|
|
$10,353
|
$9,926
|
Credit card revenues,
net
|
117
|
120
|
|
339
|
347
|
Total
revenues
|
3,464
|
3,320
|
|
10,692
|
10,273
|
Cost of sales and
related buying and occupancy costs
|
(2,156)
|
(2,080)
|
|
(6,760)
|
(6,488)
|
Selling, general and
administrative expenses
|
(1,225)
|
(1,163)
|
|
(3,680)
|
(3,466)
|
Canada wind-down
costs
|
—
|
25
|
|
—
|
(284)
|
Earnings before
interest and income taxes
|
83
|
102
|
|
252
|
35
|
Interest expense,
net
|
(26)
|
(24)
|
|
(79)
|
(78)
|
Earnings (loss) before
income taxes
|
57
|
78
|
|
173
|
(43)
|
Income tax (expense)
benefit
|
(11)
|
(11)
|
|
(45)
|
43
|
Net
earnings
|
$46
|
$67
|
|
$128
|
$—
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
Basic
|
$0.28
|
$0.41
|
|
$0.78
|
$—
|
Diluted
|
$0.27
|
$0.41
|
|
$0.76
|
$—
|
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
|
Basic
|
164.6
|
162.0
|
|
164.0
|
161.5
|
Diluted
|
169.8
|
163.6
|
|
168.1
|
161.5
|
|
|
|
|
|
|
Percent of net
sales:
|
|
|
|
|
|
Gross
profit
|
35.6 %
|
35.0 %
|
|
34.7 %
|
34.6 %
|
Selling, general and
administrative expenses
|
36.6 %
|
36.3 %
|
|
35.5 %
|
34.9 %
|
Earnings before
interest and income taxes
|
2.5 %
|
3.2 %
|
|
2.4 %
|
0.4 %
|
NORDSTROM,
INC.
|
CONSOLIDATED BALANCE
SHEETS
|
(unaudited; amounts in
millions)
|
|
|
November 2,
2024
|
February 3,
2024
|
October 28,
2023
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$397
|
$628
|
$375
|
Accounts receivable,
net
|
544
|
334
|
322
|
Merchandise
inventories
|
2,780
|
1,888
|
2,626
|
Prepaid expenses and
other current assets
|
311
|
286
|
392
|
Total current
assets
|
4,032
|
3,136
|
3,715
|
|
|
|
|
Land, property and
equipment (net of accumulated depreciation of $8,623, $8,251 and
$8,258)
|
3,041
|
3,177
|
3,187
|
Operating lease
right-of-use assets
|
1,438
|
1,359
|
1,402
|
Goodwill
|
249
|
249
|
249
|
Other assets
|
560
|
523
|
460
|
Total
assets
|
$9,320
|
$8,444
|
$9,013
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$1,863
|
$1,236
|
$1,890
|
Accrued salaries,
wages and related benefits
|
355
|
244
|
245
|
Current portion of
operating lease liabilities
|
246
|
240
|
232
|
Other current
liabilities
|
1,068
|
1,102
|
1,092
|
Current portion of
long-term debt
|
—
|
250
|
250
|
Total current
liabilities
|
3,532
|
3,072
|
3,709
|
|
|
|
|
Long-term debt,
net
|
2,617
|
2,612
|
2,611
|
Noncurrent operating
lease liabilities
|
1,448
|
1,377
|
1,403
|
Other
liabilities
|
736
|
535
|
561
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
Common stock, no par
value: 1,000 shares authorized; 164.9, 162.4 and 162.3 shares
issued and outstanding
|
3,483
|
3,418
|
3,407
|
Accumulated
deficit
|
(2,504)
|
(2,578)
|
(2,681)
|
Accumulated other
comprehensive gain
|
8
|
8
|
3
|
Total shareholders'
equity
|
987
|
848
|
729
|
Total liabilities
and shareholders' equity
|
$9,320
|
$8,444
|
$9,013
|
NORDSTROM,
INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(unaudited; amounts in
millions)
|
|
|
Nine Months
Ended
|
|
November 2,
2024
|
October 28,
2023
|
Operating
Activities
|
|
|
Net earnings
|
$128
|
$—
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization expenses
|
468
|
430
|
Canada wind-down
costs
|
—
|
207
|
Asset
impairment
|
51
|
—
|
Right-of-use asset
amortization
|
140
|
132
|
Deferred income taxes,
net
|
(72)
|
2
|
Stock-based
compensation expense
|
57
|
41
|
Other, net
|
(14)
|
(61)
|
Change in operating
assets and liabilities:
|
|
|
Accounts receivables,
net
|
(220)
|
(58)
|
Merchandise
inventories
|
(747)
|
(687)
|
Prepaid expenses and
other assets
|
(2)
|
(82)
|
Accounts
payable
|
429
|
509
|
Accrued salaries,
wages and related benefits
|
111
|
(41)
|
Other current
liabilities
|
4
|
(90)
|
Lease
liabilities
|
(199)
|
(203)
|
Other
liabilities
|
237
|
8
|
Net cash provided by
operating activities
|
371
|
107
|
|
|
|
Investing
Activities
|
|
|
Capital
expenditures
|
(321)
|
(375)
|
Decrease in cash and
cash equivalents resulting from Canada deconsolidation
|
—
|
(33)
|
Proceeds from the sale
of assets and other, net
|
27
|
32
|
Net cash used in
investing activities
|
(294)
|
(376)
|
|
|
|
Financing
Activities
|
|
|
Principal payments on
long-term debt
|
(250)
|
—
|
Change in cash book
overdrafts
|
28
|
37
|
Cash dividends
paid
|
(93)
|
(92)
|
Payments for
repurchase of common stock
|
—
|
(1)
|
Proceeds from
issuances under stock compensation plans
|
19
|
19
|
Other, net
|
(12)
|
(6)
|
Net cash used in
financing activities
|
(308)
|
(43)
|
|
|
|
Net decrease in cash
and cash equivalents
|
(231)
|
(312)
|
Cash and cash
equivalents at beginning of period
|
628
|
687
|
Cash and cash
equivalents at end of period
|
$397
|
$375
|
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 EBIT margin is net
earnings as a percent of net sales. 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 earnings to adjusted
EBIT and adjusted EBITDA and net earnings as a percent of net sales
to adjusted EBIT margin:
|
Quarter
Ended
|
|
Nine Months
Ended
|
|
November 2,
2024
|
October 28,
2023
|
|
November 2,
2024
|
October 28,
2023
|
Net
earnings
|
$46
|
$67
|
|
$128
|
$—
|
Income tax expense
(benefit)
|
11
|
11
|
|
45
|
(43)
|
Interest expense,
net
|
26
|
24
|
|
79
|
78
|
Earnings before
interest and income taxes
|
83
|
102
|
|
252
|
35
|
Accelerated technology
depreciation1
|
14
|
—
|
|
14
|
—
|
Supply chain asset
impairment and other
|
—
|
—
|
|
54
|
—
|
Canada wind-down
costs
|
—
|
(25)
|
|
—
|
284
|
Adjusted
EBIT
|
97
|
77
|
|
320
|
319
|
Depreciation and
amortization expenses
|
148
|
145
|
|
451
|
430
|
Amortization of
developer reimbursements
|
(14)
|
(17)
|
|
(44)
|
(52)
|
Adjusted
EBITDA
|
$231
|
$205
|
|
$727
|
$697
|
|
|
|
|
|
|
Net
sales
|
$3,347
|
$3,200
|
|
$10,353
|
$9,926
|
Net
earnings as a % of net sales
|
1.4 %
|
2.1 %
|
|
1.2 %
|
— %
|
EBIT
margin
|
2.5 %
|
3.2 %
|
|
2.4 %
|
0.4 %
|
Adjusted EBIT
margin
|
2.9 %
|
2.4 %
|
|
3.1 %
|
3.2 %
|
|
|
1
|
As a result of a
strategic decision, we recognized a charge related to incremental
accelerated depreciation for a technology asset, which we will
deprecate in the fourth quarter of 2024. The charge is included in
our Corporate/Other SG&A expense on the Condensed Consolidated
Statement of Earnings and depreciation and amortization expenses on
the Condensed Consolidated Statement of Cash Flows.
|
The following is a reconciliation of diluted EPS to adjusted
EPS:
|
Quarter
Ended
|
|
Nine Months
Ended
|
|
November 2,
2024
|
October 28,
2023
|
|
November 2,
2024
|
October 28,
2023
|
Diluted
EPS
|
$0.27
|
$0.41
|
|
$0.76
|
$—
|
Accelerated technology
depreciation
|
0.08
|
—
|
|
0.08
|
—
|
Supply chain asset
impairment and other
|
—
|
—
|
|
0.32
|
—
|
Canada wind-down
costs
|
—
|
(0.15)
|
|
—
|
1.74
|
Income tax impact on
adjustments1
|
(0.02)
|
(0.01)
|
|
(0.10)
|
(0.58)
|
Adjusted
EPS
|
$0.33
|
$0.25
|
|
$1.06
|
$1.16
|
|
|
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; amounts in millions)
Our Nordstrom brand includes Nordstrom.com, Nordstrom U.S.
stores and Nordstrom Local. Nordstrom also included Canada operations prior to March 2, 2023, inclusive of Nordstrom.ca,
Nordstrom Canadian stores and Nordstrom Rack Canadian stores, and
ASOS | Nordstrom prior to December
2023. 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 quarter and nine
months ended November 2, 2024,
compared with the quarter and nine months ended October 28, 2023:
|
Quarter
Ended
|
|
Nine Months
Ended
|
|
November 2,
2024
|
October 28,
2023
|
|
November 2,
2024
|
October 28,
2023
|
Net
sales:
|
|
|
|
|
|
Nordstrom
|
$2,077
|
$2,051
|
|
$6,632
|
$6,570
|
Nordstrom
Rack
|
1,270
|
1,149
|
|
3,721
|
3,356
|
Total net
sales
|
$3,347
|
$3,200
|
|
$10,353
|
$9,926
|
|
|
|
|
|
|
Net sales increase
(decrease):
|
|
|
|
|
|
Nordstrom
|
1.3 %
|
(9.4 %)
|
|
1.0 %
|
(10.3 %)
|
Nordstrom
Rack
|
10.6 %
|
(1.8 %)
|
|
10.9 %
|
(5.9 %)
|
Total
Company
|
4.6 %
|
(6.8 %)
|
|
4.3 %
|
(8.9 %)
|
|
|
|
|
|
|
Digital sales as %
of total net sales1
|
34 %
|
34 %
|
|
35 %
|
35 %
|
|
|
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 2024
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 2024 excludes the
impacts from certain items that we do not consider representative
of our core operating performance. These items include charges
primarily related to a supply chain asset impairment in the second
quarter of 2024 and accelerated technology depreciation to be
recognized in the second half of fiscal 2024.
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 2024 Outlook:
|
52 Weeks Ending
February 1, 2025
|
|
Low
|
|
High
|
Expected net
earnings as a % of net sales
|
1.7 %
|
|
2.0 %
|
Income tax
expense
|
0.6 %
|
|
0.7 %
|
Interest expense,
net
|
0.7 %
|
|
0.7 %
|
Expected EBIT as a % of
net sales
|
3.0 %
|
|
3.4 %
|
|
|
|
|
Supply chain asset
impairment and other
|
0.4 %
|
|
0.4 %
|
Accelerated technology
depreciation
|
0.2 %
|
|
0.2 %
|
Expected adjusted
EBIT margin
|
3.6 %
|
|
4.0 %
|
The following is a reconciliation of expected diluted EPS to
expected adjusted EPS included within our Fiscal Year 2024
Outlook:
|
52 Weeks Ending
February 1, 2025
|
|
Low
|
|
High
|
Expected diluted
EPS
|
$1.40
|
|
$1.70
|
Supply chain asset
impairment and other
|
0.32
|
|
0.32
|
Accelerated technology
depreciation
|
0.15
|
|
0.15
|
Income tax impact on
adjustments
|
(0.12)
|
|
(0.12)
|
Expected adjusted
EPS
|
$1.75
|
|
$2.05
|
NORDSTROM, INC.
ADJUSTED RETURN ON
INVESTED CAPITAL ("ADJUSTED ROIC")
(NON-GAAP FINANCIAL
MEASURE)
(unaudited; amounts 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. Our Adjusted ROIC calculation excludes certain items that we
do not consider representative of our core operating
performance.
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
|
|
November 2,
2024
|
October 28,
2023
|
Net
earnings
|
$263
|
$119
|
Income tax expense
(benefit)
|
99
|
(2)
|
Interest
expense
|
137
|
136
|
Earnings before
interest and income tax expense
|
499
|
253
|
|
|
|
Operating lease
interest1
|
90
|
86
|
Non-operating related
adjustments2
|
99
|
284
|
Adjusted net operating
profit
|
688
|
623
|
Adjusted estimated
income tax expense3
|
(187)
|
(144)
|
Adjusted net
operating profit after tax
|
$501
|
$479
|
|
|
|
Average total
assets
|
$8,779
|
$8,956
|
Average noncurrent
deferred property incentives in excess of operating lease
right-of-use (ROU) assets4
|
(128)
|
(167)
|
Average non-interest
bearing current liabilities
|
(2,992)
|
(3,134)
|
Non-operating related
adjustments2
|
44
|
294
|
Adjusted average
invested capital
|
$5,703
|
$5,949
|
|
|
|
Return on
assets
|
3.0 %
|
1.3 %
|
Adjusted
ROIC
|
8.8 %
|
8.1 %
|
|
|
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
|
Non-operating related
adjustments primarily included supply chain impairment charges and
accelerated technology depreciation for the four quarters ended
November 2, 2024 and the wind-down of our Canadian operations for
the four quarters ended October 28, 2023. See the Adjusted EBIT and
Adjusted EBITDA section, as well as our 2023 Annual Report, for
detailed information on certain non-operating related
adjustments.
|
3
|
Adjusted estimated
income tax expense is calculated by multiplying the adjusted net
operating profit by the adjusted effective tax rate (which removes
the impact of non-operating related adjustments) for the trailing
twelve-month periods ended November 2, 2024 and October 28, 2023.
The adjusted effective tax rate is calculated by dividing adjusted
income tax expense by adjusted earnings before income taxes for the
same trailing twelve-month periods.
|
4
|
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 noncurrent amounts are used to reduce average total
assets above, as this better reflects how we manage our
business.
|
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 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.
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:
|
November 2,
2024
|
Debt
|
$2,617
|
Operating lease
liabilities
|
1,694
|
Adjusted
debt
|
$4,311
|
|
|
|
Four Quarters
Ended
November 2, 2024
|
Net
earnings
|
$263
|
Income tax
expense
|
99
|
Interest expense,
net
|
105
|
Earnings before
interest and income taxes
|
467
|
|
|
Depreciation and
amortization expenses
|
607
|
Operating lease
cost1
|
292
|
Amortization of
developer reimbursements2
|
62
|
Other Revolver covenant
adjustments3
|
138
|
Adjusted
EBITDAR
|
$1,566
|
|
|
Debt to Net
Earnings
|
10.0
|
Adjusted debt to
EBITDAR
|
2.8
|
|
|
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 November 2, 2024, other Revolver covenant adjustments
primarily included supply chain impairment charges, interest income
and accelerated technology depreciation. See the Adjusted EBIT and
Adjusted EBITDA section, as well as our 2023 Annual Report, for
detailed information on certain non-operating related
adjustments.
|
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:
|
Nine Months
Ended
|
|
November 2,
2024
|
October 28,
2023
|
Net cash provided by
operating activities
|
$371
|
$107
|
Capital
expenditures
|
(321)
|
(375)
|
Change in cash book
overdrafts
|
28
|
37
|
Free Cash
Flow
|
$78
|
($231)
|
INVESTOR
CONTACT:
|
|
James Duies
|
|
|
Nordstrom,
Inc.
|
|
|
InvRelations@Nordstrom.com
|
|
|
|
MEDIA
CONTACT:
|
|
Stephanie
Corzett
|
|
|
Nordstrom,
Inc.
|
|
|
NordstromPR@Nordstrom.com
|
[1]Adjusted EBIT and adjusted EPS are non-GAAP financial
measures. 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]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.
[3]Adjusted EBIT margin is a non-GAAP financial measure. 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.
[4]Adjusted EPS is a non-GAAP financial measure. 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.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/nordstrom-reports-third-quarter-2024-earnings-302316778.html
SOURCE Nordstrom, Inc.