- Revenue, comparable sales and earnings at or above high end
of fiscal 2024 outlook
- Quarterly sales growth across banners, stores and digital
excluding the 53rd week; comparable sales up 4.7 percent
- Strong EBIT margin in fourth quarter, expanding
year-over-year
SEATTLE, March 4,
2025 /PRNewswire/ -- Nordstrom, Inc. (NYSE: JWN)
today reported fourth quarter net earnings of $165 million, or $0.97 per diluted share ("EPS"), and earnings
before interest and taxes ("EBIT") of $242
million. Excluding privatization fees and an
accelerated technology depreciation charge, the Company reported
adjusted EBIT of $273 million and
adjusted EPS of $1.10.1
For the fiscal year ended February 1, 2025, net earnings
were $294 million and EPS was
$1.74, with EBIT of $495 million, or 3.4 percent of sales. Excluding
charges related primarily to a supply chain asset impairment in the
second quarter, accelerated technology depreciation in the third
and fourth quarters, and privatization fees in the fourth quarter,
adjusted EBIT was $593 million, or
4.1 percent of sales, and adjusted EPS was $2.17 for fiscal 2024.1
For the 13-week fourth quarter in fiscal 2024, total Company net
sales decreased 2.1 percent versus the 14-week period in fiscal
2023, or increased 2.5 percent excluding approximately $190 million related to the 53rd week in fiscal
2023. Total Company gross merchandise value ("GMV") decreased 0.2
percent. Nordstrom banner net sales decreased 3.7 percent and GMV
decreased 1.0 percent compared with the fourth quarter of 2023. Net
sales for Nordstrom Rack increased 1.2 percent.2
Fourth quarter total Company comparable sales increased 4.7
percent versus the realigned 13-week quarter in fiscal 2023.
Nordstrom banner comparable sales increased 5.3 percent and
Nordstrom Rack comparable sales increased 3.5
percent.3
"Customers responded positively to the strength of our offering
across both banners in the fourth quarter," said Erik Nordstrom, chief executive officer of
Nordstrom, Inc. "We maintained the momentum we built throughout the
year, which resulted in full-year sales and profitability coming in
at the high end of our expectations."
In the fourth quarter, women's apparel, active and men's apparel
had the strongest growth versus 2023. For fiscal 2024, women's
apparel, active, men's apparel, kids and shoes were the
strongest.
"Our team reacted with agility and speed to the holiday
environment, responding in real-time to better serve our customers
and drive strong financial results," said Pete Nordstrom, president of Nordstrom, Inc. "We
consistently executed on our priorities in 2024 and we're grateful
to our teams for their hard work to deliver on our purpose of
helping customers feel good and look their best."
As previously announced on February 26, 2025, the board of
directors declared a quarterly cash dividend of $0.19 per share to be paid to shareholders of
record at the close of business on March 11, 2025, payable on
March 26, 2025.
The Company also announced that Cathy
Smith will be stepping down from her role as chief financial
officer to become CFO of a publicly traded global food services
company, effective following the filing of the Company's Annual
Report on Form 10-K for the 2024 fiscal year, anticipated within
the next month. The Company has initiated a comprehensive search
for a new CFO with the assistance of a leading search
firm.
"We are grateful for Cathy's leadership over the past two years,
which has been instrumental in strengthening our financial
resilience and flexibility while maintaining our focus on providing
customers with the best possible experiences. We wish her well in
this next chapter," said Erik
Nordstrom. "We are fortunate to have a strong financial
leadership team to take on additional responsibilities and help
ensure a smooth transition during our search."
FOURTH QUARTER 2024 SUMMARY
- Total Company net sales in the fourth quarter decreased 2.1
percent, or increased 2.5 percent excluding the 53rd week in 2023,
and comparable sales increased 4.7 percent compared with the same
period in fiscal 2023. GMV decreased 0.2 percent in the fourth
quarter and increased 3.1 percent in fiscal 2024 when compared with
the same periods in 2023. Full-year revenue for fiscal 2024,
including retail sales and credit card revenues, increased 2.2
percent, or increased 3.6 percent excluding the 53rd week, and
full-year comparable sales increased 3.6
percent.2,3
- Nordstrom banner net sales in the fourth quarter decreased 3.7
percent, or increased 0.5 percent excluding the 53rd week, and
comparable sales increased 5.3 percent compared with the same
period in fiscal 2023. GMV decreased 1.0 percent in the fourth
quarter and increased 0.6 percent in fiscal 2024 when compared with
the same periods in 2023. Full-year Nordstrom banner comparable
sales increased 3.0 percent.2,3
- Nordstrom Rack banner net sales in the fourth quarter increased
1.2 percent, or increased 6.6 percent excluding the 53rd week, and
comparable sales increased 3.5 percent compared with the same
period in fiscal 2023. Full-year Nordstrom Rack comparable sales
increased 4.7 percent.2,3
- Digital sales in the fourth quarter decreased 1.8 percent, or
increased 2.6 percent excluding the 53rd week, compared with the
same period in fiscal 2023. Digital sales represented 38 percent of
total sales during the quarter and 36 percent of sales for the
fiscal year.2
- Gross profit, as a percentage of net sales, of 37.3 percent
increased 290 basis points compared with the same period in fiscal
2023 primarily due to merchandise margin expansion related to
timing of markdown recognition under the cost method of accounting,
improved shrink and lower loyalty promotions.
- Ending inventory increased 11.4 percent compared with the same
period in fiscal 2023, versus a net sales decrease of 2.1 percent,
or increase of 2.5 percent excluding the 53rd week in 2023. The
increase in inventory was driven primarily by growth in the top
brands at both banners and higher in-transit inventory late in the
quarter.
- Selling, general and administrative ("SG&A") expenses, as a
percentage of net sales, of 34.4 percent increased 200 basis points
compared with the same period in fiscal 2023, primarily due to
higher labor costs, privatization fees and an accelerated
technology depreciation charge. Excluding $18 million in privatization fees and a
$13 million accelerated technology
depreciation charge, adjusted SG&A expenses, as a percentage of
net sales, were 33.7 percent.
- EBIT was $242 million in the
fourth quarter of 2024, compared with $215
million during the same period in fiscal 2023. Adjusted EBIT
of $273 million for the fourth
quarter of 2024 excluded the privatization fees and accelerated
technology depreciation. Adjusted EBIT of $247 million for the fourth quarter of 2023
excluded a supply chain asset impairment charge. EBIT was
$495 million for fiscal 2024, and
adjusted EBIT of $593 million
excluded charges primarily related to supply chain impairment in
the second quarter, accelerated technology depreciation in the
third and fourth quarters, and privatization fees in the fourth
quarter. EBIT margin and adjusted EBIT margin for the quarter were
5.8 percent and 6.5 percent of net sales, respectively. EBIT margin
and adjusted EBIT margin for the fiscal year were 3.4 percent and
4.1 percent, respectively.1
- Interest expense, net, of $22
million decreased from $26
million during the same period in fiscal 2023 primarily due
to the redemption of $250 million of
notes in the first quarter of 2024.
- Income tax expense during the fourth quarter was $55 million, or 24.9 percent of pretax earnings,
compared with $55 million, or 29.1
percent of pretax earnings, in the same period of fiscal 2023. The
decrease in the rate was primarily due to favorable state
provision-to-return adjustments recorded in the fourth quarter of
2024, compared with the same quarter in fiscal 2023. The full-year
income tax rate was 25.3 percent.
- The Company ended the year with $1.8
billion in available liquidity, including $1.0 billion in cash.
DEFINITIVE AGREEMENT WITH NORDSTROM FAMILY AND EL PUERTO de
LIVERPOOL, S.A.B. de C.V.
In December 2024, Nordstrom, Inc.
announced that it had reached an agreement with members of the
Nordstrom family and El Puerto de Liverpool, S.A.B de C.V.
("Liverpool") to acquire all of the outstanding common shares of
Nordstrom not already beneficially owned by the Nordstrom family
and Liverpool. The transaction is expected to close in the first
half of 2025, subject to certain conditions, including approval by
shareholders. Upon completion, Nordstrom's common stock will no
longer be listed on any public market.
STORES UPDATE
During fiscal 2024, the Company 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
|
|
|
|
|
|
|
Geneva, IL
|
|
Randall
Square
|
|
25
|
|
March 13,
2025
|
Houston, TX
|
|
Westchase Shopping
Center
|
|
30
|
|
March 20,
2025
|
Matthews,
NC
|
|
Sycamore
Commons
|
|
25
|
|
March 27,
2025
|
Manalapan Township,
NJ
|
|
Manalapan
Commons
|
|
26
|
|
March 27,
2025
|
Apple Valley,
MN
|
|
Fischer
Marketplace
|
|
30
|
|
April 3,
2025
|
Morrisville,
NC
|
|
Park West
Village
|
|
25
|
|
April 10,
2025
|
Nashua, NH
|
|
Royal Ridge
Center
|
|
30
|
|
April 24,
2025
|
Davis, CA
|
|
The Davis
Collection
|
|
25
|
|
May 22, 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
|
Lubbock, TX
|
|
West End
Center
|
|
30
|
|
Fall 2025
|
Estero, FL
|
|
Coconut
Point
|
|
28
|
|
Fall 2025
|
Lake Grove,
NY
|
|
Smith Haven
Plaza
|
|
25
|
|
Fall 2025
|
Longmont,
CO
|
|
Harvest
Junction
|
|
28
|
|
Fall 2025
|
Sarasota,
FL
|
|
Sarasota
Pavilion
|
|
27
|
|
Spring 2026
|
|
|
|
|
|
|
|
Catherine Bloom for
Nordstrom
|
Los Angeles,
CA
|
|
Melrose
Place
|
|
4
|
|
Spring 2025
|
The Company had the following store counts as of
quarter-end:
|
February 1,
2025
|
|
February 3,
2024
|
Nordstrom
|
|
|
|
Nordstrom
|
92
|
|
93
|
Nordstrom Local
service hubs
|
6
|
|
6
|
Nordstrom
Rack
|
|
|
|
Nordstrom
Rack
|
277
|
|
258
|
Last Chance clearance
stores
|
2
|
|
2
|
Total
|
377
|
|
359
|
|
Gross store square
footage
|
26,630,000
|
|
26,259,000
|
During the fourth quarter, the Company closed one Nordstrom
store and three Nordstrom Rack stores. Subsequent to quarter-end,
the Company closed one Nordstrom Local service hub, which will
reopen as a storefront dedicated to personal styling.
FISCAL YEAR 2025 OUTLOOK AND CONFERENCE CALL
INFORMATION
Given the pending transaction, the Company is not providing a
fiscal 2025 financial outlook or hosting a fourth quarter 2024
conference call.
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 earnings 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 earnings 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,
our Form 10-Q for the fiscal quarter ended November 2, 2024 and our Form 10-K for the fiscal
year ended February 1, 2025,
anticipated to be filed with the SEC within the next month. 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 entry into an Agreement and Plan of Merger dated
December 22, 2024, which, if
consummated, would result in the Company ceasing to be a publicly
traded corporation. 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.
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 Fourth quarter 2024 net sales growth and GMV growth
are calculated versus the 14-week period ended February 3, 2024, and full-year growth is
calculated versus the 53-week period ended February 3, 2024.
3 Fourth quarter 2024 comparable sales growth is
calculated versus the realigned 13-week period ended February 3, 2024, and full-year growth is
calculated versus the realigned 52-week period ended February 3, 2024.
NORDSTROM,
INC.
|
CONSOLIDATED
STATEMENTS OF EARNINGS
|
(unaudited; amounts in
millions, except per share amounts)
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
February 1,
2025
|
February 3,
2024
|
|
February 1,
2025
|
February 3,
2024
|
Net sales
|
$4,204
|
$4,293
|
|
$14,557
|
$14,219
|
Credit card revenues,
net
|
119
|
127
|
|
459
|
474
|
Total
revenues
|
4,323
|
4,420
|
|
15,016
|
14,693
|
Cost of sales and
related buying and occupancy costs
|
(2,636)
|
(2,815)
|
|
(9,396)
|
(9,303)
|
Selling, general and
administrative expenses
|
(1,445)
|
(1,390)
|
|
(5,125)
|
(4,855)
|
Canada wind-down
costs
|
—
|
—
|
|
—
|
(284)
|
Earnings before
interest and income taxes
|
242
|
215
|
|
495
|
251
|
Interest expense,
net
|
(22)
|
(26)
|
|
(102)
|
(104)
|
Earnings before income
taxes
|
220
|
189
|
|
393
|
147
|
Income tax
expense
|
(55)
|
(55)
|
|
(99)
|
(13)
|
Net
earnings
|
$165
|
$134
|
|
$294
|
$134
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
Basic
|
$1.00
|
$0.83
|
|
$1.79
|
$0.83
|
Diluted
|
$0.97
|
$0.82
|
|
$1.74
|
$0.82
|
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
|
Basic
|
165.1
|
162.5
|
|
164.3
|
161.8
|
Diluted
|
171.0
|
164.6
|
|
168.9
|
163.4
|
|
|
|
|
|
|
Percent of net
sales:
|
|
|
|
|
|
Gross
profit
|
37.3 %
|
34.4 %
|
|
35.5 %
|
34.6 %
|
Selling, general and
administrative expenses
|
34.4 %
|
32.4 %
|
|
35.2 %
|
34.2 %
|
Earnings before
interest and income taxes
|
5.8 %
|
5.0 %
|
|
3.4 %
|
1.8 %
|
NORDSTROM,
INC.
|
CONSOLIDATED BALANCE
SHEETS
|
(unaudited; amounts in
millions)
|
|
|
February 1,
2025
|
February 3,
2024
|
Assets
|
|
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$1,035
|
$628
|
Accounts receivable,
net
|
245
|
334
|
Merchandise
inventories
|
2,104
|
1,888
|
Prepaid expenses and
other current assets
|
305
|
286
|
Total current
assets
|
3,689
|
3,136
|
|
|
|
Land, property and
equipment (net of accumulated depreciation of $8,747 and
$8,251)
|
3,039
|
3,177
|
Operating lease
right-of-use assets
|
1,419
|
1,359
|
Goodwill
|
249
|
249
|
Other assets
|
570
|
523
|
Total
assets
|
$8,966
|
$8,444
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
Current
liabilities:
|
|
|
Accounts
payable
|
$1,288
|
$1,236
|
Accrued salaries,
wages and related benefits
|
424
|
244
|
Current portion of
operating lease liabilities
|
244
|
240
|
Other current
liabilities
|
1,132
|
1,102
|
Current portion of
long-term debt
|
—
|
250
|
Total current
liabilities
|
3,088
|
3,072
|
|
|
|
Long-term debt,
net
|
2,618
|
2,612
|
Noncurrent operating
lease liabilities
|
1,421
|
1,377
|
Other
liabilities
|
699
|
535
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
Common stock, no par
value: 1,000 shares authorized; 165.2 and 162.4 shares issued and
outstanding
|
3,496
|
3,418
|
Accumulated
deficit
|
(2,369)
|
(2,578)
|
Accumulated other
comprehensive gain
|
13
|
8
|
Total shareholders'
equity
|
1,140
|
848
|
Total liabilities
and shareholders' equity
|
$8,966
|
$8,444
|
NORDSTROM,
INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(unaudited; amounts in
millions)
|
|
|
Year
Ended
|
|
February 1,
2025
|
February 3,
2024
|
Operating
Activities
|
|
|
Net earnings
|
$294
|
$134
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization expenses
|
603
|
586
|
Canada wind-down
costs
|
—
|
207
|
Asset
impairment
|
51
|
30
|
Right-of-use asset
amortization
|
187
|
184
|
Deferred income taxes,
net
|
(100)
|
(60)
|
Stock-based
compensation expense
|
72
|
52
|
Other, net
|
(25)
|
(71)
|
Change in operating
assets and liabilities:
|
|
|
Accounts receivables,
net
|
78
|
(53)
|
Merchandise
inventories
|
(115)
|
(61)
|
Prepaid expenses and
other assets
|
19
|
14
|
Accounts
payable
|
(16)
|
40
|
Accrued salaries,
wages and related benefits
|
180
|
(42)
|
Other current
liabilities
|
73
|
(73)
|
Lease
liabilities
|
(266)
|
(272)
|
Other
liabilities
|
232
|
6
|
Net cash provided by
operating activities
|
1,267
|
621
|
|
|
|
Investing
Activities
|
|
|
Capital
expenditures
|
(516)
|
(569)
|
Decrease in cash and
cash equivalents resulting from Canada deconsolidation
|
—
|
(33)
|
Proceeds from the sale
of assets and other, net
|
28
|
31
|
Net cash used in
investing activities
|
(488)
|
(571)
|
|
|
|
Financing
Activities
|
|
|
Principal payments on
long-term debt
|
(250)
|
—
|
Change in cash book
overdrafts
|
(4)
|
2
|
Cash dividends
paid
|
(124)
|
(123)
|
Payments for
repurchase of common stock
|
—
|
(1)
|
Proceeds from
issuances under stock compensation plans
|
20
|
20
|
Other, net
|
(14)
|
(7)
|
Net cash used in
financing activities
|
(372)
|
(109)
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
407
|
(59)
|
Cash and cash
equivalents at beginning of year
|
628
|
687
|
Cash and cash
equivalents at end of year
|
$1,035
|
$628
|
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
|
|
Year
Ended
|
|
February 1,
2025
|
February 3,
2024
|
|
February 1,
2025
|
February 3,
2024
|
Net
earnings
|
$165
|
$134
|
|
$294
|
$134
|
Income tax
expense
|
55
|
55
|
|
99
|
13
|
Interest expense,
net
|
22
|
26
|
|
102
|
104
|
Earnings before
interest and income taxes
|
242
|
215
|
|
495
|
251
|
Privatization
fees1
|
18
|
—
|
|
18
|
—
|
Accelerated technology
depreciation2
|
13
|
—
|
|
26
|
—
|
Supply chain asset
impairment and other
|
—
|
32
|
|
54
|
32
|
Canada wind-down
costs
|
—
|
—
|
|
—
|
284
|
Adjusted
EBIT
|
273
|
247
|
|
593
|
567
|
Depreciation and
amortization expenses
|
123
|
156
|
|
573
|
586
|
Amortization of
developer reimbursements
|
(14)
|
(17)
|
|
(57)
|
(69)
|
Adjusted
EBITDA
|
$382
|
$386
|
|
$1,109
|
$1,084
|
|
|
|
|
|
|
Net
sales
|
$4,204
|
$4,293
|
|
$14,557
|
$14,219
|
Net earnings as a %
of net sales
|
3.9 %
|
3.1 %
|
|
2.0 %
|
0.9 %
|
EBIT
margin
|
5.8 %
|
5.0 %
|
|
3.4 %
|
1.8 %
|
Adjusted EBIT
margin
|
6.5 %
|
5.7 %
|
|
4.1 %
|
4.0 %
|
|
|
1
|
Privatization fees
include transaction-related expenses incurred in connection with
the pending merger transaction. These fees are included in SG&A
expense on the Consolidated Statement of Earnings.
|
2
|
As a result of a
strategic decision, we recognized a charge related to incremental
accelerated depreciation for a technology asset. The charge is
included in SG&A expense on the Consolidated Statement of
Earnings and depreciation and amortization expenses on the
Consolidated Statement of Cash Flows.
|
The following is a reconciliation of diluted EPS to adjusted
EPS:
|
Quarter
Ended
|
|
Year
Ended
|
|
February 1,
2025
|
February 3,
2024
|
|
February 1,
2025
|
February 3,
2024
|
Diluted
EPS
|
$0.97
|
$0.82
|
|
$1.74
|
$0.82
|
Privatization
fees
|
0.11
|
—
|
|
0.11
|
—
|
Accelerated technology
depreciation
|
0.07
|
—
|
|
0.16
|
—
|
Supply chain asset
impairment and other
|
—
|
0.19
|
|
0.32
|
0.19
|
Canada wind-down
costs
|
—
|
—
|
|
—
|
1.74
|
Income tax impact on
adjustments1
|
(0.05)
|
(0.05)
|
|
(0.16)
|
(0.63)
|
Adjusted
EPS
|
$1.10
|
$0.96
|
|
$2.17
|
$2.12
|
|
|
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 year ended
February 1, 2025, compared with the
quarter and year ended February 3,
2024:
|
Quarter
Ended
|
|
Year
Ended
|
|
February 1,
2025
|
February 3,
2024
|
|
February 1,
2025
|
February 3,
2024
|
Net
sales:
|
|
|
|
|
|
Nordstrom
|
$2,759
|
$2,866
|
|
$9,390
|
$9,436
|
Nordstrom
Rack
|
1,445
|
1,427
|
|
5,167
|
4,783
|
Total net
sales
|
$4,204
|
$4,293
|
|
$14,557
|
$14,219
|
|
|
|
|
|
|
Net sales (decrease)
increase:
|
|
|
|
|
|
Nordstrom
|
(3.7 %)
|
(3.0 %)
|
|
(0.5 %)
|
(8.2 %)
|
Nordstrom
Rack
|
1.2 %
|
14.6 %
|
|
8.0 %
|
(0.6 %)
|
Total
Company
|
(2.1 %)
|
2.2 %
|
|
2.4 %
|
(5.8 %)
|
|
|
|
|
|
|
Digital sales as %
of total net sales1
|
38 %
|
38 %
|
|
36 %
|
36 %
|
|
|
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.
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
|
|
February 1,
2025
|
February 3,
2024
|
Net
earnings
|
$294
|
$134
|
Income tax
expense
|
99
|
13
|
Interest
expense
|
135
|
137
|
Earnings before
interest and income tax expense
|
528
|
284
|
|
|
|
Operating lease
interest1
|
92
|
86
|
Non-operating related
adjustments2
|
98
|
316
|
Adjusted net operating
profit
|
718
|
686
|
Adjusted estimated
income tax expense3
|
(183)
|
(172)
|
Adjusted net
operating profit after tax
|
$535
|
$514
|
|
|
|
Average total
assets
|
$8,770
|
$8,766
|
Average noncurrent
deferred property incentives in excess of operating lease
right-of-use (ROU) assets4
|
(120)
|
(157)
|
Average non-interest
bearing current liabilities
|
(2,915)
|
(2,954)
|
Non-operating related
adjustments5
|
40
|
394
|
Adjusted average
invested capital
|
$5,775
|
$6,049
|
|
|
|
Return on
assets
|
3.3 %
|
1.5 %
|
Adjusted
ROIC
|
9.3 %
|
8.5 %
|
|
|
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
|
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 February 1, 2025 and February 3, 2024.
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 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.
|
5
|
Non-operating related
adjustments primarily included supply chain impairment charges and
accelerated technology depreciation for the trailing twelve-month
period ended February 1, 2025 and the wind-down of our Canadian
operations for the trailing twelve-month period ended February 3,
2024.
|
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:
|
February 1,
2025
|
Debt
|
$2,618
|
Operating lease
liabilities
|
1,665
|
Adjusted
debt
|
$4,283
|
|
|
|
Four Quarters
Ended
February 1, 2025
|
Net
earnings
|
$294
|
Income tax
expense
|
99
|
Interest expense,
net
|
102
|
Earnings before
interest and income taxes
|
495
|
|
|
Depreciation and
amortization expenses
|
573
|
Operating lease
cost1
|
291
|
Amortization of
developer reimbursements2
|
57
|
Other Revolver covenant
adjustments3
|
125
|
Adjusted
EBITDAR
|
$1,541
|
|
|
Debt to Net
Earnings
|
8.9
|
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 February 1, 2025, other Revolver covenant adjustments
primarily included supply chain impairment charges, interest income
and accelerated technology depreciation. See the Adjusted EBIT
and Adjusted EBITDA section 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:
|
Year
Ended
|
|
February 1,
2025
|
February 3,
2024
|
Net cash provided by
operating activities
|
$1,267
|
$621
|
Capital
expenditures
|
(516)
|
(569)
|
Change in cash book
overdrafts
|
(4)
|
2
|
Free Cash
Flow
|
$747
|
$54
|
INVESTOR
CONTACT:
|
|
James Duies
|
|
|
Nordstrom,
Inc.
|
|
|
InvRelations@Nordstrom.com
|
|
|
|
MEDIA
CONTACT:
|
|
Grace
Stearns
|
|
|
Nordstrom,
Inc.
|
|
|
NordstromPR@Nordstrom.com
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/nordstrom-reports-fourth-quarter-2024-earnings-302391010.html
SOURCE Nordstrom, Inc.