Office Depot, Inc. Announces Second Quarter 2017 Results
Q2 2017 GAAP EPS from Continuing Operations of
Q2 2017 Adjusted EPS from Continuing Operations of
“We continue to build our capabilities across the organization as we
focus on driving the omnichannel growth opportunities we have identified
in the North American market,” said
Consolidated Results
Reported (GAAP) Results
Total reported sales for the second quarter of 2017 were
In the second quarter of 2017,
In the second quarter of 2016, the company reported operating income of
For the first half of 2017,
Adjusted (non-GAAP) Results (1)
Adjusted operating income for the second quarter of 2017 was
-
Adjusted operating income for the second quarter of 2017 excludes
charges and credits totaling
$22 million , which were comprised of$17 million in restructuring charges,$3 million in OfficeMax merger-related expenses and$2 million in executive transition costs and asset impairments. - Adjusted net income from continuing operations in the second quarter of 2017 excludes the after-tax impact of these items.
For the first half of 2017, adjusted operating income was
Consolidated (in millions, except per share amounts) | 2Q17 | 2Q16 | YTD17 | YTD16 | ||||
Selected GAAP measures: | ||||||||
Sales | $2,363 | $2,583 | $5,039 | $5,459 | ||||
Sales decline from prior year period | (9)% | (8)% | ||||||
Gross profit | $545 | $613 | $1,220 | $1,327 | ||||
Gross profit margin | 23.1% | 23.7% | 24.2% | 24.3% | ||||
Operating income | $46 | $271 | $173 | $356 | ||||
Net income from continuing operations | $21 | $232 | $95 | $294 | ||||
Discontinued operations, net of tax | $3 | $(22) | $45 | $(38) | ||||
Net income | $24 | $210 | $140 | $256 | ||||
Earnings per share (continuing operations) | $0.04 | $0.41 | $0.18 | $0.53 | ||||
Earnings (loss) per share (discontinued operations) | $0.01 | $(0.04) | $0.08 | $(0.07) | ||||
Net earnings per share (most dilutive) | $0.05 | $0.38 | $0.26 | $0.46 | ||||
Selected Non-GAAP measures:(1) | ||||||||
Adjusted sales decline from prior year period excluding impact from U.S. retail store closures and foreign currency translation | (6)% | (5)% | ||||||
Adjusted operating income | $68 | $78 | $220 | $202 | ||||
Adjusted operating income margin | 2.9% | 3.0% | 4.4% | 3.7% | ||||
Adjusted net income from continuing operations | $34 | $35 | $122 | $104 | ||||
Adjusted net earnings per share continuing operations (most dilutive) | $0.06 | $0.06 | $0.23 | $0.19 |
(1) Adjusted results represent non-GAAP measures and exclude charges or credits not indicative of our core operations and the tax effect of these items, which may include but not be limited to merger integration, restructuring, acquisition, asset impairments and executive transition costs. Additionally, the adjusted year-over-year rate of sales decline for the consolidated company excludes sales attributable to U.S. retail store closures and the impact from foreign currency translation. Reconciliations from GAAP to non-GAAP financial measures can be found in this release as well as on our Investor Relations website at investor.officedepot.com.
Second Quarter Division Results
Retail Division
Retail Division sales were
Retail Division (in millions) | 2Q17 | 2Q16 | YTD17 | YTD16 | ||||
Sales | $1,111 | $1,249 | $2,469 | $2,755 | ||||
Comparable store sales change from prior year | (6)% | (5)% | ||||||
Division operating income | $20 | $30 | $132 | $132 | ||||
Division operating income margin | 1.8% | 2.4% | 5.3% | 4.8% |
Retail Division operating income was
During the second quarter, the company closed 31 stores and ended the quarter with a total of 1,408 retail stores in the Retail Division.
Business Solutions Division
Business Solutions Division sales were
Business Solutions Division (in millions) | 2Q17 | 2Q16 | YTD17 | YTD16 | ||||
Sales | $1,248 | $1,330 | $2,563 | $2,698 | ||||
Sales decline from prior year (in constant currency) | (6)% | (5)% | ||||||
Division operating income | $64 | $63 | $122 | $109 | ||||
Division operating income margin | 5.1% | 4.8% | 4.8% | 4.0% |
Business Solutions Division operating income was
Sale of International Businesses
During the second quarter of 2017, the company successfully completed
the sale of its business in
In addition to these transactions, the company also announced on
The company’s retained sourcing and trading operations in
Corporate Results
Corporate includes support staff services and certain other expenses
that are not allocated to the company’s operating divisions. Unallocated
expenses decreased to
Balance Sheet and Cash Flow
As of
For the second quarter of 2017, cash provided by operating activities of
continuing operations was
During the second quarter, the company paid a quarterly cash dividend of
Outlook (2)
The company expects to be substantially complete with the OfficeMax
integration and realize the majority of the synergy benefits by the end
of 2017. Merger integration expenses are now estimated to total
approximately
Office Depot’s additional cost saving initiatives are expected to
deliver over
The company continues to expect adjusted operating income of
approximately
Capital expenditures in 2017 are now expected to be approximately
The company anticipates a non-GAAP effective tax rate of approximately 41% in fiscal 2017, dependent on the mix and timing of income. As the company continues to utilize available tax operating loss carry forwards and credits, the estimated cash tax rate is expected to be approximately 15%.
(2) The company’s outlook for 2017 included in this release, includes expected adjusted operating income, a non-GAAP number, which excludes charges or credits not indicative of our core operations, which may include but not be limited to merger integration expenses, restructuring charges, executive transition costs, asset impairments, and other significant items that currently cannot be predicted. The exact amount of these charges or credits are not currently determinable, but may be significant. Accordingly, the company is unable to provide equivalent reconciliations from GAAP to non-GAAP for these financial measures.
(3) Free cash flow is defined as net cash provided by operating activities less capital expenditures.
About
The company had 2016 annual sales of approximately
FORWARD LOOKING STATEMENTS
This communication may contain forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
statements or disclosures may discuss goals, intentions and expectations
as to future trends, plans, events, results of operations, cash flow or
financial condition, or state other information relating to, among other
things,
Factors that could cause actual results to differ materially from those
in the forward-looking statements include, among other things, impacts
and risks related to the termination of the
OFFICE DEPOT, INC. | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||
July 1, | June 25, | July 1, | June 25, | |||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Sales | $ | 2,363 | $ | 2,583 | $ | 5,039 | $ | 5,459 | ||||||||
Cost of goods sold and occupancy costs | 1,818 | 1,970 | 3,819 | 4,132 | ||||||||||||
Gross profit | 545 | 613 | 1,220 | 1,327 | ||||||||||||
Selling, general and administrative expenses | 478 | 535 | 1,006 | 1,125 | ||||||||||||
Asset impairments | 1 | — | 1 | — | ||||||||||||
Merger, restructuring, and other operating (income) expenses, net | 20 | (193 | ) | 40 | (154 | ) | ||||||||||
Operating income | 46 | 271 | 173 | 356 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest income | 6 | 6 | 12 | 11 | ||||||||||||
Interest expense | (14 | ) | (23 | ) | (27 | ) | (44 | ) | ||||||||
Other expense, net | (3 | ) | — | (2 | ) | — | ||||||||||
Income from continuing operations before income taxes | 35 | 254 | 156 | 323 | ||||||||||||
Income tax expense | 14 | 22 | 61 | 29 | ||||||||||||
Net income from continuing operations | 21 | 232 | 95 | 294 | ||||||||||||
Discontinued operations, net of tax | 3 | (22 | ) | 45 | (38 | ) | ||||||||||
Net income | $ | 24 | $ | 210 | $ | 140 | $ | 256 | ||||||||
Basic earnings (loss) per share | ||||||||||||||||
Continuing operations | $ | 0.04 | $ | 0.42 | $ | 0.18 | $ | 0.53 | ||||||||
Discontinued operations | 0.01 | (0.04 | ) | 0.09 | (0.07 | ) | ||||||||||
Net earnings per share | $ | 0.05 | $ | 0.38 | $ | 0.27 | $ | 0.47 | ||||||||
Diluted earnings (loss) per share |
||||||||||||||||
Continuing operations | $ | 0.04 | $ | 0.41 | $ | 0.18 | $ | 0.53 | ||||||||
Discontinued operations | 0.01 | (0.04 | ) | 0.08 | (0.07 | ) | ||||||||||
Net diluted earnings per share | $ | 0.05 | $ | 0.38 | $ | 0.26 | $ | 0.46 | ||||||||
Dividends per common share | $ | 0.025 | $ | — | $ | 0.050 | $ | — |
OFFICE DEPOT, INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(In millions, except share and per share amounts) | ||||||||
(Unaudited) | ||||||||
July 1, | December 31, | |||||||
2017 | 2016 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 763 | $ | 763 | ||||
Receivables, net | 652 | 687 | ||||||
Inventories | 1,228 | 1,279 | ||||||
Prepaid expenses and other current assets | 116 | 102 | ||||||
Current assets of discontinued operations | 153 | 142 | ||||||
Total current assets | 2,912 | 2,973 | ||||||
Property and equipment, net | 580 | 601 | ||||||
Goodwill | 363 | 363 | ||||||
Other intangible assets, net | 32 | 33 | ||||||
Timber notes receivable | 874 | 885 | ||||||
Deferred income taxes | 425 | 466 | ||||||
Other assets | 226 | 219 | ||||||
Total assets | $ | 5,412 | $ | 5,540 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Trade accounts payable | $ | 873 | $ | 893 | ||||
Accrued expenses and other current liabilities | 855 | 1,002 | ||||||
Income taxes payable | 2 | 3 | ||||||
Short-term borrowings and current maturities of long-term debt | 28 | 29 | ||||||
Current liabilities of discontinued operations | 69 | 104 | ||||||
Total current liabilities | 1,827 | 2,031 | ||||||
Deferred income taxes and other long-term liabilities | 338 | 361 | ||||||
Pension and postretirement obligations, net | 138 | 140 | ||||||
Long-term debt, net of current maturities | 347 | 358 | ||||||
Non-recourse debt | 787 | 798 | ||||||
Total liabilities | 3,437 | 3,688 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Common stock — authorized 800,000,000 shares of $.01 par value; issued shares — 564,967,006 at July 1, 2017 and 557,892,568 at December 31, 2016 | 6 | 6 | ||||||
Additional paid-in capital | 2,596 | 2,618 | ||||||
Accumulated other comprehensive loss | (106 | ) | (129 | ) | ||||
Accumulated deficit | (314 | ) | (453 | ) | ||||
Treasury stock, at cost — 46,560,786 shares at July 1, 2017 and 42,802,998 shares at December 31, 2016 | (207 | ) | (190 | ) | ||||
Total stockholders’ equity | 1,975 | 1,852 | ||||||
Total liabilities and stockholders’ equity | $ | 5,412 | $ | 5,540 |
OFFICE DEPOT, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(In millions) | ||||||||
(Unaudited) | ||||||||
26 Weeks Ended | ||||||||
July 1, | June 25, | |||||||
2017 | 2016 | |||||||
Cash flows from operating activities of continuing operations: | ||||||||
Net income | $ | 140 | $ | 256 | ||||
Income (loss) from discontinued operations, net of tax | 45 | (38 | ) | |||||
Net income from continuing operations | 95 | 294 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 79 | 97 | ||||||
Charges for losses on inventories and receivables | 35 | 30 | ||||||
Asset impairments | 1 | — | ||||||
Compensation expense for share-based payments | 17 | 14 | ||||||
Deferred income taxes | 42 | 2 | ||||||
Changes in working capital and other | (154 | ) | (189 | ) | ||||
Net cash provided by operating activities of continuing operations | 115 | 248 | ||||||
Cash flows from investing activities of continuing operations: | ||||||||
Capital expenditures | (55 | ) | (45 | ) | ||||
Proceeds from disposition of assets and other | 33 | 11 | ||||||
Net cash used in investing activities of continuing operations | (22 | ) | (34 | ) | ||||
Cash flows from financing activities of continuing operations: | ||||||||
Net payments on long and short-term borrowings | (15 | ) | (34 | ) | ||||
Debt related fees | — | (6 | ) | |||||
Cash dividends on common stock | (26 | ) | — | |||||
Share purchase for taxes, net of proceeds on employee-related plans | (14 | ) | 1 | |||||
Repurchase of common stock for treasury | (17 | ) | (26 | ) | ||||
Net cash used in financing activities of continuing operations | (72 | ) | (65 | ) | ||||
Cash flows from discontinued operations: | ||||||||
Operating activities of discontinued operations | 21 | (100 | ) | |||||
Investing activities of discontinued operations | (26 | ) | (3 | ) | ||||
Financing activities of discontinued operations | (8 | ) | 2 | |||||
Net cash used in discontinued operations | (13 | ) | (101 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 5 | 1 | ||||||
Net increase in cash and cash equivalents | 13 | 49 | ||||||
Cash and cash equivalents at beginning of period | 807 | 1,069 | ||||||
Cash and cash equivalents at end of period - total | 820 | 1,118 | ||||||
Cash and cash equivalents of discontinued operations | (57 | ) | (104 | ) | ||||
Cash and cash equivalents at the end of period – continued operations | $ | 763 | $ | 1,014 |
GAAP to Non-GAAP Reconciliations
(Unaudited)
We report our results in accordance with accounting principles generally
accepted in
Our measurement of these non-GAAP financial measures may be different from similarly titled financial measures used by others and therefore may not be comparable. These non-GAAP financial measures should not be considered superior to the GAAP measures, but only to clarify some information and assist the reader. We have included reconciliations of this information to the most comparable GAAP measures in the tables included within this material.
The company’s outlook for 2017 adjusted operating income included in this release, excludes charges or credits not indicative of our core operations, which may include but not be limited to merger integration expenses, restructuring charges, asset impairments and other significant items that currently cannot be predicted. The exact amount of these charges or credits are not currently determinable, but may be significant. Accordingly, the company is unable to provide a reconciliation to an equivalent operating income outlook for 2017.
(In millions, except per share amounts)
Less: | |||||||||||||||||||||||
Reported |
% of | Charges & |
Adjusted |
% of | |||||||||||||||||||
Q2 2017 |
(GAAP) |
Sales | Credits |
(Non-GAAP) |
Sales | ||||||||||||||||||
Selling, general and administrative expenses | $ | 478 | 20.2 | % | $ | 1 | $ | 477 | 20.2 | % | |||||||||||||
Assets impairments | $ | 1 | 0.0 | % | $ | 1 | $ | - | - | % | |||||||||||||
Merger, restructuring, and other operating expenses, net | $ | 20 | 0.8 | % | $ | 20 | $ | - | - | % | |||||||||||||
Operating income (loss) | $ | 46 | 1.9 | % | $ | (22 | ) | $ | 68 | 2.9 | % | ||||||||||||
Income tax expense (benefit) | $ | 14 | 0.6 | % | $ | (9 | ) | $ | 23 | 1.0 | % | ||||||||||||
Net income (loss) from continuing operations | $ | 21 | 0.9 | % | $ | (13 | ) | $ | 34 | 1.4 | % | ||||||||||||
Earnings (loss) per share continuing operations (most dilutive) | $ | 0.04 | $ | (0.02 | ) | $ | 0.06 | ||||||||||||||||
Less: | |||||||||||||||||||||||
Reported |
% of | Charges & |
Adjusted |
% of | |||||||||||||||||||
Q2 2016 |
(GAAP) |
Sales | Credits |
(Non-GAAP) |
Sales | ||||||||||||||||||
Selling, general and administrative expenses | $ | 535 | 20.7 | % | $ | - | $ | 535 | 20.7 | % | |||||||||||||
Assets impairments | $ | - | - | % | $ | - | $ | - | - | % | |||||||||||||
Merger, restructuring, and other operating (income) expenses, net | $ | (193) | (7.5 | ) | % | $ | (193 | ) | $ | - | - | % | |||||||||||
Operating income | $ | 271 | 10.5 | % | $ | 193 | $ | 78 | 3.0 | % | |||||||||||||
Income tax expense (benefit) | $ | 22 | 0.9 | % | $ | (4 | ) | $ | 26 | 1.0 | % | ||||||||||||
Net income from continuing operations | $ | 232 | 9.0 | % | $ | 197 | $ | 35 | 1.4 | % | |||||||||||||
Earnings per share continuing operations (most dilutive) | $ | 0.41 | $ | 0.35 | $ | 0.06 |
OFFICE DEPOT, INC. | |||||||||||||||||||||||
GAAP to Non-GAAP Reconciliations | |||||||||||||||||||||||
(Unaudited) (continued) | |||||||||||||||||||||||
Less: | |||||||||||||||||||||||
Reported |
% of | Charges & |
Adjusted |
% of | |||||||||||||||||||
YTD 2017 |
(GAAP) |
Sales | Credits |
(Non-GAAP) |
Sales | ||||||||||||||||||
Selling, general and administrative expenses | $ | 1,006 | 20.0 | % | $ | 5 | $ | 1,001 | 19.9 | % | |||||||||||||
Assets impairments | $ | 1 | 0.0 | % | $ | 1 | $ | - | - | % | |||||||||||||
Merger, restructuring, and other operating expenses, net | $ | 40 | 0.8 | % | $ | 40 | $ | - | - | % | |||||||||||||
Operating income (loss) | $ | 173 | 3.4 | % | $ | (46 | ) | $ | 220 | 4.4 | % | ||||||||||||
Income tax expense (benefit) | $ | 61 | 1.2 | % | $ | (20 | ) | $ | 81 | 1.6 | % | ||||||||||||
Net income (loss) from continuing operations | $ | 95 | 1.9 | % | $ | (26 | ) | $ | 122 | 2.4 | % | ||||||||||||
Earnings (loss) per share continuing operations (most dilutive) | $ | 0.18 | $ | (0.05 | ) | $ | 0.23 | ||||||||||||||||
Less: | |||||||||||||||||||||||
Reported |
% of | Charges & |
Adjusted |
% of | |||||||||||||||||||
YTD 2016 |
(GAAP) |
Sales | Credits |
(Non-GAAP) |
Sales | ||||||||||||||||||
Selling, general and administrative expenses | $ | 1,125 | 20.6 | % | $ | - | $ | 1,125 | 20.6 | % | |||||||||||||
Assets impairments | $ | - | - | % | $ | - | $ | - | - | % | |||||||||||||
Merger, restructuring, and other operating (income) expenses, net | $ | (154 | ) | (2.8 | ) | % | $ | (154 | ) | $ | - | - | % | ||||||||||
Operating income | $ | 356 | 6.5 | % | $ | 154 | $ | 202 | 3.7 | % | |||||||||||||
Income tax expense (benefit) | $ | 29 | 0.5 | % | $ | (36 | ) | $ | 65 | 1.2 | % | ||||||||||||
Net income from continuing operations | $ | 294 | 5.4 | % | $ | 190 | $ | 104 | 1.9 | % | |||||||||||||
Earnings per share continuing operations (most dilutive) | $ | 0.53 | $ | 0.34 | $ | 0.19 |
Amounts may not foot due to rounding
Note: The company has released a majority of its deferred tax asset valuation allowances in the U.S. for GAAP purposes. The non-GAAP tax calculation removed the U.S. valuation allowances in the first quarter of 2015 because of the cumulative income on a non-GAAP basis.
13 Weeks Ended | 26 Weeks Ended | |||
July 1, | July 1, | |||
Sales Decline Reconciliation: | 2017 | 2017 | ||
Reported (GAAP) sales decline | (9)% | (8)% | ||
Add: Sales impact of foreign currency translation | 0% | 0% | ||
Add: Sales impact associated with U.S. store closures | 3% | 3% | ||
Adjusted sales decline (excluding impact from foreign currency translation and U.S. retail store closures) | (6)% | (5)% |
Amounts may not foot due to rounding
OFFICE DEPOT, INC. | ||||
Store Statistics | ||||
(Unaudited) | ||||
Q2 | YTD | |||
2017 | 2017 | |||
Retail Division: | ||||
Stores opened | — | — | ||
Stores closed | 31 | 33 | ||
Total retail stores (U.S.) | 1,408 | |||
Total square footage (in millions) | 31.7 | |||
Average square footage per store (in thousands) | 22.5 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20170809005186/en/
Source:
Office Depot, Inc.
Investor Relations
Richard Leland,
561-438-3796
Richard.Leland@officedepot.com
or
Media
Relations
AnneMarie Mathews, 561-438-6710
AnneMarie.Mathews@officedepot.com