Non-GAAP diluted EPS from continuing operations of $0.44
GAAP diluted EPS from continuing operations of $0.42
$40 million in additional annualized Renew Blue cost reductions, bringing the cumulative total to $900 million
MINNEAPOLIS, August 26, 2014 — Best Buy Co., Inc. (NYSE: BBY) today announced results for the 13-week second quarter (“Q2 FY15”) ended August 2, 2014 as compared to the 13-week second quarter (“Q2 FY14”) ended August 3, 2013.
| Revenue | Q2 FY15 | Q2 FY14 |
| Revenue ($ in millions) | $8,896 | $9,266 |
| Comparable sales % change1 | (2.7%) | (0.6%) |
| Domestic Segment: | ||
| Comparable sales % change | (2.0%) | (0.4%) |
| Comparable online sales % change | 22.0% | 10.5% |
| International Segment: | ||
| Comparable sales % change | (6.7%) | (1.8%) |
| Operating Income | Q2 FY15 | Q2 FY14 |
| GAAPoperating income as a % of revenue | 2.7% | 4.5% |
| Non-GAAPoperating income as a % of revenue2 | 2.9% | 2.2% |
| Diluted EPS | Q2 FY15 | Q2 FY14 |
| GAAP diluted EPS from continuing operations | $0.42 | $0.69 |
| Impact of net LCD settlements3 | $0.00 | ($0.43) |
| Impact of non-restructuring asset impairments | $0.02 | $0.03 |
| Impact of restructuring charges | $0.00 | $0.01 |
| Impact of gain on sale of investments | $0.00 | ($0.03) |
| Benefit of income tax impact of Best Buy Europe sale | $0.00 | $0.05 |
| Non-GAAP diluted EPS from continuing operations2 | $0.44 | $0.32 |
Hubert Joly, Best Buy president and CEO, commented, “In the second quarter, we delivered $8.9 billion in revenue and $0.44 in non-GAAP diluted earnings per share versus $0.32 last year. The ongoing benefits of our Renew Blue cost reduction and other SG&A cost containment initiatives drove these better-than-expected results. On the topline, as expected, sales in the NPD tracked Consumer Electronics categories declined 2.5%4, in line with our Domestic comparable sales decline of 2.0%.”
Joly continued, “Like other retailers and as reflected in this quarter’s performance, we continued to see a shift in consumer behavior: consumers are increasingly researching and buying online. As a result, traffic to our brick and mortar stores continued to decline, yet our in-store conversion and online traffic continued to increase due to the execution of our Renew Blue strategy which is in direct alignment with this shift. Our Renew Blue strategy is designed to (1) grow our online business; (2) enhance our in-store customer experience; and (3) leverage our multi-channel capabilities; all to deliver to our customers great advice, service and convenience at competitive prices in the channel they want to be served.
During the quarter, we continued to make progress against this strategy, including (1) increasing our Net Promoter Score across channels by 400 basis points year-over-year; (2) improving our in-store experience by rolling out over 800 new Samsung and Sony home theater, 18 Pacific Kitchen and Home and 7 Magnolia Design Center stores-within-a-store; and (3) leveraging our new ship-from-store and digital marketing capabilities to drive a 22% increase in Domestic comparable online sales.”
Joly concluded, “Looking ahead, our goal is to continue to create a differentiated multi-channel customer experience such that every interaction customers have with us, regardless of channel, makes them a promoter of the Best Buy brand. In support of this, we will be intensifying our investments in customer-facing initiatives across both channels in the back half of the year.”
Sharon McCollam, Best Buy EVP, CAO and CFO, commented, “As Hubert remarked, industry-wide sales are continuing to decline in many of the consumer electronics categories in which we compete. We are also seeing ongoing softness in the mobile phone category ahead of highly-anticipated new product launches. Therefore, absent any change in these declining industry trends and with limited visibility to new product launch quantities, we continue to expect comparable sales to decline in the low-single digits in both the third and fourth quarters. From an operating income rate perspective, we are expecting the following business drivers versus last year in the third and fourth quarters: (1) a similar promotional competitive environment, with better internal promotional effectiveness; (2) a greater mix of online revenue that will put pressure on the overall operating income rate due to a higher mix of lower-margin hardware sales and lower attach rates on services and accessories; (3) continued industry softness and higher promotionality in Canada and China; and (4) a net positive impact from our Renew Blue SG&A and COGS expense reductions which will more than offset our structural pricing investments, the remaining negative impact of our new credit card agreement, and the new incremental investment of $10 to $15 million in Q3 and $30 to $35 million in Q4 versus our original plan to intensify the investments in customer-facing initiatives that Hubert just referenced (a total of $40 to $50 million or $.07 to $0.09 per diluted share in the second half of FY15). As such, and particularly in light of the fixed cost deleverage that would accompany an expected low single-digit comparable sales decline, we are expecting the non-GAAP operating income rate in Q3 and Q4 to increase in line with the year-over-year improvement that we saw in the first half. Additionally, the estimated diluted earnings per share impact of the known discrete tax items that we discussed last quarter continue to be in the ranges of ‘flat to negative $0.01’ in Q3 FY15 and ‘negative $0.09 to $0.10’ in Q4 FY15.”
Domestic Segment Second Quarter Results
Domestic Revenue
Domestic revenue of $7.59 billion declined 2.4% versus last year. This decline was primarily driven by (1) a comparable sales decline of 2.0%; and (2) a revenue decline of $20 million, or 25 basis points, due to the less favorable economics of the new credit card agreement.
Domestic online revenue was $581 million and comparable online sales increased 22.0% due to (1) substantially improved inventory availability made possible by the chain-wide rollout of our ship-from-store capability that was completed in January 2014; (2) a higher average order value; and (3) increased traffic driven by greater investment in online digital marketing.
From a merchandising perspective, growth in gaming, computing, appliances and televisions was more than offset by declines in other categories, including mobile phones, tablets, and services.
Domestic Gross Profit Rate
Domestic gross profit rate was 23.4% versus 27.3% last year. Excluding prior year legal settlements discussed in the Q2 FY14 earnings release, non-GAAP Domestic gross profit rate was 23.4% versus 23.9% last year. This 50-basis point decline was primarily due to (1) a mix shift into the lower-margin gaming and computing categories; (2) structural investments in price competitiveness, particularly in accessories; and (3) a 20-basis point negative impact related to the less favorable economics of the new credit card agreement. These declines were partially offset by (1) an increased mix of higher-margin large screen televisions and (2) the realization of our Renew Blue cost reductions and other supply chain cost containment initiatives.
Domestic Selling, General and Administrative Expenses (“SG&A”)
Domestic SG&A expenses were $1.52 billion or 20.1% of revenue versus $1.70 billion or 21.9% of revenue last year. On a non-GAAP basis, Domestic SG&A expenses were $1.51 billion or 19.9% of revenue versus $1.66 billion or 21.3% of revenue last year. This 140-basis point (or $147 million) rate decline was primarily driven by (1) the realization of Renew Blue cost reduction initiatives; and (2) tighter expense management throughout the company.
International Segment Second Quarter Results
International Revenue
International revenue of $1.31 billion declined 12.1% versus last year. This decline was primarily driven by (1) a comparable sales decline of 6.7% driven by China, Canada, and Mexico; (2) the negative impact of foreign currency exchange rate fluctuations; and (3) the loss of revenue from large-format store closures in China.
International Gross Profit Rate
International gross profit rate was 21.1% versus 22.3% last year. This 120-basis point rate decline was primarily driven by our Canadian business due to increased promotional activity and an increased mix of the lower-margin gaming category.
International SG&A
International SG&A expenses were $291 million or 22.2% of revenue versus $334 million or 22.4% of revenue last year. On a non-GAAP basis, International SG&A expenses were $290 million or 22.1% of revenue versus $332 million or 22.3% of revenue last year. This 20-basis point (or $42 million) rate decline was primarily driven by Renew Blue cost reductions and tighter expense management in Canada, and to a lesser extent, in China.
Renew Blue Cost Reduction Initiatives Update
Since our Q1 FY15 earnings release, Renew Blue annualized cost reductions have increased an additional $40 million, bringing the total Renew Blue annualized cost reductions to $900 million ($670 million in SG&A expenses and $230 million in cost of goods sold). This $40 million in cost reductions ($25 million in SG&A and $15 million in cost of goods sold) is primarily driven by (1) efficiency improvements in the US and Canada; (2) supply chain efficiencies; and (3) lower costs associated with returns, replacements and damages.
Dividends
On July 3rd, 2014, the company paid a quarterly dividend of $0.17 per common share outstanding, or $59 million.
Conference Call
Best Buy is scheduled to conduct an earnings conference call at 8:00 a.m. Eastern Time (7:00 a.m. Central Time) on August 26, 2014. A webcast of the call is expected to be available at www.investors.bestbuy.comboth live and after the call.
(1) Best Buy’s comparable sales is comprised of revenue at stores, websites and call centers operating for at least 14 full months, as well as revenue related to certain other comparable sales channels. Relocated stores, as well as remodeled, expanded and downsized stores closed more than 14 days, are excluded from the comparable sales calculation until at least 14 full months after reopening. Acquisitions are included in the comparable sales calculation beginning with the first full quarter following the first anniversary of the date of the acquisition. The portion of the calculation of comparable sales attributable to the International segment excludes the effect of fluctuations in foreign currency exchange rates. The calculation of comparable sales excludes the impact of revenue from discontinued operations. The method of calculating comparable sales varies across the retail industry. As a result, Best Buy’s method of calculating comparable sales may not be the same as other retailers’ methods. Comparable online sales are included in Best Buy’s comparable sales calculation.
(2) The company defines non-GAAP gross profit, non-GAAP SG&A, non-GAAP operating income, non-GAAP net earnings and non-GAAP diluted earnings per share for the periods presented as its gross profit, SG&A, operating income, net earnings and diluted earnings per share for those periods calculated in accordance with accounting principles generally accepted in the U.S. (“GAAP”), adjusted to exclude LCD-related legal settlements, restructuring charges, non-restructuring asset impairments, gains on sales of investments and the acceleration of a non-cash tax benefit as a result of reorganizing certain European legal entities.
These non-GAAP financial measures provide investors with an understanding of the company’s financial performance adjusted to exclude the effect of the items described above. These non-GAAP financial measures assist investors in making a ready comparison of the company’s financial results for its fiscal quarter ended August 2, 2014, against the company’s results for the respective prior-year periods and against third-party estimates of the company’s financial results for those periods that may not have included the effect of such items. Additionally, management uses these non-GAAP financial measures as an internal measure to analyze trends, allocate resources, and analyze underlying operating performance. These non-GAAP financial measures should not be considered superior to, as a substitute for, or as an alternative to, and should be considered in conjunction with, GAAP financial measures and may differ from similar measures used by other companies. Please see the table titled “Reconciliation of Non-GAAP Financial Measures” at the end of this release for more detail.
(3) During Q2 FY14, the company reached legal settlements with multiple defendants regarding lawsuits filed by the company alleging antitrust violations relating to the supply of TFT-LCD panels. We recorded a net settlement amount of $229 million in Q2 FY14. The company has excluded the impact of the settlements reached during Q2 FY14 in its non-GAAP financial results to provide meaningful comparisons on a year-over-year basis. Please see the table titled “Reconciliation of Non-GAAP Financial Measures” at the end of this release, as well as the company’s most recent Form 10-K, for more detail.
(4) According to The NPD Group’s Weekly Tracking Service as published August 25, 2014, revenue for the CE industry was down 2.5% during the 13 weeks ended August 2, 2014 compared to the 13 weeks ended August 3, 2013. The CE industry, as defined by The NPD Group, includes TVs, desktop and notebook computers, tablets not including Kindle, digital imaging and other categories. Sales of these products represent approximately 65% of our Domestic revenue. It does not include mobile phones, gaming, movies, music, appliances or services.
Forward-Looking and Cautionary Statements:
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that reflect management’s current views and estimates regarding future market conditions, company performance and financial results, business prospects, new strategies, the competitive environment and other events. You can identify these statements by the fact that they use words such as “anticipate,” “believe,” ”assume,” “estimate,” “expect,” “intend,” “project,” “guidance,” “plan,” “outlook,” and other words and terms of similar meaning. These statements involve a number of risks and uncertainties that could cause actual results to differ materially from the potential results discussed in the forward-looking statements. Among the factors that could cause actual results and outcomes to differ materially from those contained in such forward-looking statements are the following: macro-economic conditions, conditions in the industries and categories in which we operate, changes in consumer preferences (including shopping preferences), changes in consumer confidence, consumer spending and debt levels, online sales levels and trends, average ticket size, the mix of products and services offered for sale in our physical stores and online, credit market changes and constraints, product availability, competitive initiatives of competitors (including pricing actions and promotional activities of competitors), strategic and business decisions of our vendors (including actions that could impact product margin or supply), the impact of pricing investments and promotional activity, weather, natural or man-made disasters, the company’s ability to react to a disaster recovery situation, changes in law or regulations, changes in tax rates, changes in taxable income in each jurisdiction, tax audit developments and resolution of other discrete tax matters, foreign currency fluctuation, availability of suitable real estate locations, the company’s ability to manage its property portfolio, the impact of labor markets and new product launches, the availability of qualified labor pools, the company’s ability to retain qualified employees, failure to achieve anticipated expense and cost reductions from operational and restructuring changes, disruptions in our supply chain, the costs of procuring goods the company sells, failure to achieve anticipated revenue and profitability increases from operational and restructuring changes (including investments in our multi-channel capabilities), failure to accurately predict the duration over which we will incur costs, acquisitions and development of new businesses, divestitures of existing businesses, failure to achieve anticipated benefits of announced transactions, integration challenges relating to new ventures, and our ability to protect information relating to our customers. A further list and description of these risks, uncertainties and other matters can be found in the company’s annual report and other reports filed from time to time with the Securities and Exchange Commission (“SEC”), including, but not limited to, Best Buy’s Report on Form 10-K filed with the SEC on March 28, 2014. Best Buy cautions that the foregoing list of important factors is not complete, and any forward-looking statements speak only as of the date they are made, and Best Buy assumes no obligation to update any forward-looking statement that it may make.
Investor Contact:
Mollie O’Brien
(612) 291-7735 or mollie.obrien@bestbuy.com
Media Contact:
Amy von Walter
(612) 291-4490 or amy.vonwalter@bestbuy.com
| BEST BUY CO., INC. | |||||||
| CONSOLIDATED STATEMENTS OF EARNINGS | |||||||
| ($ in millions, except per share amounts) | |||||||
| (Unaudited and subject to reclassification) | |||||||
| Three Months Ended | Six Months Ended | ||||||
| Aug 2, 2014 | Aug 3, 2013 | Aug 2, 2014 | Aug 3, 2013 | ||||
| Revenue | $ 8,896 | $ 9,266 | $ 17,931 | $ 18,613 | |||
| Cost of goods sold | 6,841 | 6,808 | 13,856 | 13,997 | |||
| Gross profit | 2,055 | 2,458 | 4,075 | 4,616 | |||
| Gross profit % | 23.1% | 26.5% | 22.7% | 24.8% | |||
| Selling, general and administrative expenses | 1,812 | 2,038 | 3,632 | 4,022 | |||
| SG&A % | 20.4% | 22.0% | 20.3% | 21.6% | |||
| Restructuring charges | 5 | 7 | 8 | 13 | |||
| Operating income | 238 | 413 | 435 | 581 | |||
| Operating income % | 2.7% | 4.5% | 2.4% | 3.1% | |||
| Other income (expense): | |||||||
| Gain on sale of investments | 2 | 14 | 2 | 14 | |||
| Investment income and other | 8 | 5 | 14 | 10 | |||
| Interest expense | (23) | (26) | (46) | (53) | |||
| Earnings from continuing operations before income tax (benefit) expense | 225 | 406 | 405 | 552 | |||
| Income tax (benefit) expense | 79 | 169 | (202) | 218 | |||
| Effective tax rate | 34.9% | 41.6% | (50.0%) | 39.4% | |||
| Net earnings from continuing operations | 146 | 237 | 607 | 334 | |||
| Gain (loss) from discontinued operations, net of tax | 1 | 11 | 1 | (159) | |||
| Net earnings including noncontrolling interest | 147 | 248 | 608 | 175 | |||
| Net earnings from continuing operations attributable tononcontrolling interests | (1) | – | (1) | – | |||
| Net loss from discontinued operations attributable tononcontrolling interests | – | 18 | – | 10 | |||
| Net earnings attributable to Best Buy Co., Inc. shareholders | $ 146 | $ 266 | $ 607 | $ 185 | |||
| Amounts attributable to Best Buy Co., Inc. shareholders | |||||||
| Net earnings from continuing operations | $ 145 | $ 237 | $ 606 | $ 334 | |||
| Net earnings (loss) from discontinued operations | 1 | 29 | 1 | (149) | |||
| Net earnings attributable to Best Buy Co., Inc. shareholders | $ 146 | $ 266 | $ 607 | $ 185 | |||
| Basic earnings (loss) per share attributable to Best Buy Co., Inc. shareholders | |||||||
| Continuing operations | $ 0.42 | $ 0.69 | $ 1.74 | $ 0.98 | |||
| Discontinued operations | – | 0.09 | – | (0.44) | |||
| Basic earnings per share | $ 0.42 | $ 0.78 | $ 1.74 | $ 0.54 | |||
| Diluted earnings (loss) per share attributable to Best Buy Co., Inc. shareholders | |||||||
| Continuing operations | $ 0.42 | $ 0.69 | $ 1.73 | $ 0.97 | |||
| Discontinued operations | – | 0.08 | – | (0.43) | |||
| Diluted earnings per share | $ 0.42 | $ 0.77 | $ 1.73 | $ 0.54 | |||
| Dividends declared per common share | $ 0.17 | $ 0.17 | $ 0.34 | $ 0.34 | |||
| Weighted average common shares outstanding (in millions) | |||||||
| Basic | 349.3 | 340.4 | 348.4 | 339.7 | |||
| Diluted | 352.2 | 344.4 | 351.6 | 343.0 | |||
| BEST BUY CO., INC. | |||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||
| ($ in millions) | |||
| (Unaudited and subject to reclassification) | |||
| Aug 2, 2014 | Aug 3, 2013 | ||
| ASSETS | |||
| Current assets | |||
| Cash and cash equivalents | $ 2,141 | $ 1,910 | |
| Short-term investments | 939 | – | |
| Receivables, net | 1,005 | 1,188 | |
| Merchandise inventories | 5,583 | 5,437 | |
| Other current assets | 943 | 879 | |
| Total current assets | 10,611 | 9,414 | |
| Property and equipment, net | 2,532 | 2,744 | |
| Goodwill | 425 | 528 | |
| Intangibles, net | 100 | 177 | |
| Other assets | 681 | 421 | |
| TOTAL ASSETS | $ 14,349 | $ 13,284 | |
| LIABILITIES & EQUITY | |||
| Current liabilities | |||
| Accounts payable | $ 5,244 | $ 4,968 | |
| Unredeemed gift card liabilities | 371 | 358 | |
| Deferred revenue | 442 | 409 | |
| Accrued compensation and related expenses | 287 | 343 | |
| Accrued liabilities | 796 | 776 | |
| Accrued income taxes | 68 | 130 | |
| Current portion of long-term debt | 43 | 44 | |
| Total current liabilities | 7,251 | 7,028 | |
| Long-term liabilities | 976 | 1,017 | |
| Long-term debt | 1,592 | 1,634 | |
| Equity | 4,530 | 3,605 | |
| TOTAL LIABILITIES & EQUITY | $ 14,349 | $ 13,284 | |
| BEST BUY CO., INC. | ||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
| ($ in millions) | ||||
| (Unaudited and subject to reclassification) | ||||
| Six Months Ended | ||||
| Aug 2, 2014 | Aug 3, 2013 | |||
| OPERATING ACTIVITIES | ||||
| Net earnings including noncontrolling interests | $ 608 | $ 175 | ||
| Adjustments to reconcile net earnings to total cash provided byoperating activities: | ||||
| Depreciation | 319 | 375 | ||
| Amortization of definite-lived intangible assets | – | 12 | ||
| Restructuring charges | 8 | 113 | ||
| (Gain) loss on sale of business, net | (1) | 123 | ||
| Stock-based compensation | 40 | 45 | ||
| Deferred income taxes | (394) | (3) | ||
| Other, net | 8 | 15 | ||
| Changes in operating assets and liabilities, net of assets andliabilities acquired or sold: | ||||
| Receivables | 301 | 145 | ||
| Merchandise inventories | (205) | 569 | ||
| Other assets | 17 | (59) | ||
| Accounts payable | 120 | (1,114) | ||
| Other liabilities | (270) | (392) | ||
| Income taxes | (64) | 15 | ||
| Total cash provided by operating activities | 487 | 19 | ||
| INVESTING ACTIVITIES | ||||
| Additions to property and equipment | (258) | (301) | ||
| (Purchases) sales of investments, net | (715) | 33 | ||
| Proceeds from sale of business, net of cash transferred upon sale | 37 | 67 | ||
| Change in restricted assets | 26 | – | ||
| Other, net | 3 | (2) | ||
| Total cash used in investing activities | (907) | (203) | ||
| FINANCING ACTIVITIES | ||||
| Borrowings (repayments) of debt, net | (12) | 393 | ||
| Dividends paid | (118) | (116) | ||
| Issuance of common stock | 17 | 22 | ||
| Other, net | (1) | (7) | ||
| Total cash provided by (used in) financing activities | (114) | 292 | ||
| EFFECT OF EXCHANGE RATE CHANGES ON CASH | (3) | (24) | ||
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (537) | 84 | ||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 2,678 | 1,826 | ||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ 2,141 | $ 1,910 | ||
BEST BUY CO., INC. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| REVENUE CATEGORY SUMMARY | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Unaudited and subject to reclassification) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Domestic Segment Summary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Mix Summary | Comparable Sales | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Aug 2, 2014 | Aug 3, 2013 | Aug 2, 2014 | Aug 3, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Consumer Electronics | 31% | 30% | 0.2% | (5.5%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Computing and Mobile Phones | 47% | 49% | (5.9%) | 5.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Entertainment | 6% | 5% | 16.1% | (29.8%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Appliances | 9% | 8% | 8.2% | 14.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Services1 | 6% | 7% | (8.9%) | 1.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | 1% | 1% | n/a | n/a | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 100% | 100% | (2.0%) | (0.4%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| International Segment Summary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Mix Summary | Comparable Sales | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Aug 2, 2014 | Aug 3, 2013 | Aug 2, 2014 | Aug 3, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Consumer Electronics | 26% | 28% | (12.6%) | (7.3%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Computing and Mobile Phones | 37% | 36% | (5.5%) | (2.2%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Entertainment | 5% | 4% | 12.2% | (27.7%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Appliances | 27% | 27% | (5.3%) | 13.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Services1 | 4% | 5% | (7.5%) | (7.2%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | 1% | <1% | n/a | n/a | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 100% | 100% | (6.7%) | (1.8%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) The “Services” revenue category consists primarily of service contracts, extended warranties, computer related services, product repair and delivery and installation for home theater, mobile audio and appliances. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BEST BUY CO., INC. | |||||||||
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||
| CONTINUING OPERATIONS | |||||||||
| ($ in millions, except per share amounts) | |||||||||
| (Unaudited and subject to reclassification) | |||||||||
| The following information provides reconciliations of non-GAAP financial measures from continuing operations to the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”). The company has provided non-GAAP financial measures, which are not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in the accompanying news release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for, or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented in the news release. The non-GAAP financial measures in the accompanying news release may differ from similar measures used by other companies.The following tables reconcile gross profit, SG&A, operating income, net earnings and diluted earnings per share for the periods presented for continuing operations (GAAP financial measures) to non-GAAP gross profit, non-GAAP SG&A, non-GAAP operating income, non-GAAP net earnings and non-GAAP diluted earnings per share for continuing operations (non-GAAP financial measures) for the periods presented. | |||||||||
| Three Months Ended | Three Month Ended | ||||||||
| Aug 2, 2014 | Aug 3, 2013 | ||||||||
| $ | % of Rev. | $ | % of Rev. | ||||||
| Domestic – Continuing Operations | |||||||||
| Gross profit | $1,778 | 23.4% | $2,125 | 27.3% | |||||
| LCD settlements1 | 0 | 0.0% | (264) | (3.4%) | |||||
| Non-GAAP gross profit | $1,778 | 23.4% | $1,861 | 23.9% | |||||
| SG&A | $1,521 | 20.1% | $1,704 | 21.9% | |||||
| Non-restructuring asset impairments – SG&A | (12) | (0.2%) | (13) | (0.2%) | |||||
| LCD settlement legal fees1 | 0 | 0.0% | (35) | (0.5%) | |||||
| Non-GAAP SG&A | $1,509 | 19.9% | $1,656 | 21.3% | |||||
| Operating income | $258 | 3.4% | $420 | 5.4% | |||||
| Net LCD settlements1 | 0 | 0.0% | (229) | (2.9%) | |||||
| Non-restructuring asset impairments – SG&A | 12 | 0.2% | 13 | 0.2% | |||||
| Restructuring charges | (1) | (0.0%) | 1 | 0.0% | |||||
| Non-GAAP operating income | $269 | 3.5% | $205 | 2.6% | |||||
| International – Continuing Operations | |||||||||
| SG&A | $291 | 22.2% | $334 | 22.4% | |||||
| Non-restructuring asset impairments – SG&A | (1) | (0.1%) | (2) | (0.1%) | |||||
| Non-GAAP SG&A | $290 | 22.1% | $332 | 22.3% | |||||
| Operating loss | ($20) | (1.5%) | ($7) | (0.5%) | |||||
| Non-restructuring asset impairments – SG&A | 1 | 0.1% | 2 | 0.1% | |||||
| Restructuring charges | 6 | 0.5% | 6 | 0.4% | |||||
| Non-GAAP operating income (loss) | ($13) | (1.0%) | $1 | 0.1% | |||||
| Consolidated – Continuing Operations | |||||||||
| Gross profit | $2,055 | 23.1% | $2,458 | 26.5% | |||||
| LCD settlements1 | 0 | 0.0% | (264) | (2.8%) | |||||
| Non-GAAP gross profit | $2,055 | 23.1% | $2,194 | 23.7% | |||||
| SG&A | $1,812 | 20.4% | $2,038 | 22.0% | |||||
| Non-restructuring asset impairments – SG&A | (13) | (0.1%) | (15) | (0.2%) | |||||
| LCD settlement legal fees1 | 0 | 0.0% | (35) | (0.4%) | |||||
| Non-GAAP SG&A | $1,799 | 20.2% | $1,988 | 21.5% | |||||
| Operating income | $238 | 2.7% | $413 | 4.5% | |||||
| Net LCD settlements1 | 0 | 0.0% | (229) | (2.5%) | |||||
| Non-restructuring asset impairments – SG&A | 13 | 0.1% | 15 | 0.2% | |||||
| Restructuring charges | 5 | 0.1% | 7 | 0.1% | |||||
| Non-GAAP operating income | $256 | 2.9% | $206 | 2.2% | |||||
| Net earnings | $145 | $237 | |||||||
| After-tax impact of net LCD settlements1 | 0 | (147) | |||||||
| After-tax impact of non-restructuring asset impairments – SG&A | 8 | 10 | |||||||
| After-tax impact of restructuring charges | 4 | 5 | |||||||
| After-tax impact of gain on sale of investments | (1) | (9) | |||||||
| Income tax impact of Best Buy Europe sale2 | 0 | 16 | |||||||
| Non-GAAP net earnings | $156 | $112 | |||||||
| Diluted EPS | $0.42 | $ 0.69 | |||||||
| Per share impact of net LCD settlements1 | 0.00 | (0.43) | |||||||
| Per share impact of non-restructuring asset impairments – SG&A | 0.02 | 0.03 | |||||||
| Per share impact of restructuring charges | 0.00 | 0.01 | |||||||
| Per share impact of gain on sale of investments | 0.00 | (0.03) | |||||||
| Per share impact of income tax impact of Best Buy Europe sale2 | 0.00 | 0.05 | |||||||
| Non-GAAP diluted EPS | $0.44 | $0.32 | |||||||
| Six Months Ended | Six Months Ended | ||||||||
| Aug 2, 2014 | Aug 3, 2013 | ||||||||
| $ | % of Rev. | $ | % of Rev. | ||||||
| Domestic – Continuing Operations | |||||||||
| Gross profit | $3,541 | 23.0% | $3,984 | 25.3% | |||||
| LCD settlements1 | 0 | 0.0% | (264) | (1.7%) | |||||
| Non-GAAP gross profit | $3,541 | 23.0% | $3,720 | 23.7% | |||||
| SG&A | $3,056 | 19.9% | $3,340 | 21.2% | |||||
| Non-restructuring asset impairments – SG&A | (20) | (0.1%) | (17) | (0.1%) | |||||
| LCD settlement legal fees1 | 0 | 0.0% | (35) | (0.2%) | |||||
| Non-GAAP SG&A | $3,036 | 19.8% | $3,288 | 20.9% | |||||
| Operating income | $484 | 3.1% | $642 | 4.1% | |||||
| Net LCD settlements1 | 0 | 0.0% | (229) | (1.5%) | |||||
| Non-restructuring asset impairments – SG&A | 20 | 0.1% | 17 | 0.1% | |||||
| Restructuring charges | 1 | 0.0% | 2 | 0.0% | |||||
| Non-GAAP operating income | $505 | 3.3% | $432 | 2.7% | |||||
| International – Continuing Operations | |||||||||
| SG&A | $576 | 22.5% | $682 | 23.6% | |||||
| Non-restructuring asset impairments – SG&A | (2) | (0.1%) | (10) | (0.3%) | |||||
| Non-GAAP SG&A | $574 | 22.4% | $672 | 23.2% | |||||
| Operating loss | ($49) | (1.9%) | ($61) | (2.1%) | |||||
| Non-restructuring asset impairments – SG&A | 2 | 0.1% | 10 | 0.3% | |||||
| Restructuring charges | 7 | 0.3% | 11 | 0.4% | |||||
| Non-GAAP operating loss | ($40) | (1.6%) | ($40) | (1.4%) | |||||
| Consolidated – Continuing Operations | |||||||||
| Gross profit | $4,075 | 22.7% | $4,616 | 24.8% | |||||
| LCD settlements1 | 0 | 0.0% | (264) | (1.4%) | |||||
| Non-GAAP gross profit | $4,075 | 22.7% | $4,352 | 23.4% | |||||
| SG&A | $3,632 | 20.3% | $4,022 | 21.6% | |||||
| Non-restructuring asset impairments – SG&A | (22) | (0.1%) | (27) | (0.1%) | |||||
| LCD settlement legal fees1 | 0 | 0.0% | (35) | (0.2%) | |||||
| Non-GAAP SG&A | $3,610 | 20.1% | $3,960 | 21.3% | |||||
| Operating income | $435 | 2.4% | $581 | 3.1% | |||||
| Net LCD settlements1 | 0 | 0.0% | (229) | (1.2%) | |||||
| Non-restructuring asset impairments – SG&A | 22 | 0.1% | 27 | 0.1% | |||||
| Restructuring charges | 8 | 0.0% | 13 | 0.1% | |||||
| Non-GAAP operating income | $465 | 2.6% | $392 | 2.1% | |||||
| Net earnings | $606 | $334 | |||||||
| After-tax impact of net LCD settlements1 | 0 | (147) | |||||||
| After-tax impact of non-restructuring asset impairments – SG&A | 14 | 19 | |||||||
| After-tax impact of restructuring charges | 6 | 9 | |||||||
| After-tax impact of gain on sale of investments | (1) | (9) | |||||||
| Income tax impact of Best Buy Europe sale2 | 0 | 16 | |||||||
| Income tax impact of Europe legal entity reorganization3 | (353) | 0 | |||||||
| Non-GAAP net earnings | $272 | $222 | |||||||
| Diluted EPS | $1.73 | $ 0.97 | |||||||
| Per share impact of net LCD settlements1 | 0.00 | (0.43) | |||||||
| Per share impact of non-restructuring asset impairments – SG&A | 0.04 | 0.06 | |||||||
| Per share impact of restructuring charges | 0.01 | 0.03 | |||||||
| Per share impact of gain on sale of investments | 0.00 | (0.03) | |||||||
| Per share income tax impact of Best Buy Europe sale2 | 0.00 | 0.05 | |||||||
| Per share impact of income tax effect of Europe legal entity reorganization3 | (1.01) | 0.00 | |||||||
| Non-GAAP diluted EPS | $0.77 | $0.65 | |||||||
| (1) Represents LCD settlements reached in the second quarter of fiscal 2014. Amounts for the six months ended Aug 3, 2013 exclude the impact of $44 million of pre-tax net proceeds from LCD settlements reached in the first quarter of fiscal 2014, as we did not adjust for LCD settlements prior to the material settlements reached in the second quarter of fiscal 2014. | |||||||||
| (2) Tax impact of Best Buy Europe sale and resulting required tax allocation between continuing and discontinued operations. | |||||||||
| (3) Represents the acceleration of a non-cash tax benefit of $353 million as a result of reorganizing certain European legal entities to simplify our overall structure in the first quarter of fiscal 2015. | |||||||||