FEDERATED DEPARTMENT STORES 10-K/A
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K/A
Annual Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
|
|
|
For the Fiscal Year Ended
January 28, 2006
|
|
Commission File Number:
1-13536 |
Federated Department Stores, Inc.
7 West Seventh Street
Cincinnati, Ohio 45202
(513) 579-7000
and
151 West 34th Street
New York, New York 10001
(212) 494-1602
|
|
|
Incorporated in Delaware
|
|
I.R.S. No. 13-3324058 |
Securities Registered Pursuant to Section 12(b) of the
Act:
|
|
|
|
|
|
|
Name of Each Exchange on | |
Title of Each Class |
|
Which Registered | |
|
|
| |
Common Stock, par value $.01 per share
|
|
|
New York Stock Exchange |
|
7.45% Senior Debentures due 2017
|
|
|
New York Stock Exchange |
|
6.79% Senior Debentures due 2027
|
|
|
New York Stock Exchange |
|
7% Senior Debentures due 2028
|
|
|
New York Stock Exchange |
|
Securities Registered Pursuant to Section 12(g) of the
Act:
None
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act.
Yes þ No o
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the
Exchange
Act. Yes o No þ
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K is
not contained herein, and will not be contained, to the best of
registrants knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this
Form 10-K or any
amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated
filer. See definition of accelerated filer and large
accelerated filer in
Rule 12b-2 of the
Exchange Act.
Large accelerated
filer þ Accelerated
filer o Non-accelerated
filer o
Indicate by check mark whether the registrant is a shell
company (as defined in
Rule 12b-2 of the
Exchange Act).
Yes o No þ
The aggregate market value of the registrants common stock
held by non-affiliates of the registrant, computed by reference
to the closing price as reported on the New York Stock Exchange
as of the last business day of the registrants most
recently completed second fiscal quarter (July 29, 2005)
was $13,032,161,000.
Indicate the number of shares outstanding of each of the
issuers classes of common stock, as of the latest
practicable date.
|
|
|
|
|
Class |
|
Outstanding at March 31, 2006 | |
|
|
| |
Common Stock, $0.01 par value per share
|
|
|
275,265,327 shares |
|
DOCUMENTS INCORPORATED BY REFERENCE
|
|
|
|
|
|
|
Parts Into | |
Document |
|
Which Incorporated | |
|
|
| |
Proxy Statement for the Annual Meeting of Stockholders to be
held May 19, 2006 (Proxy Statement)
|
|
|
Part III |
|
EXPLANATORY NOTE
This Amendment on Form 10-K/A to the Companys Form 10-K for its fiscal year ended January
28, 2006 (the Form 10-K) amends and restates Items 7 and 8 of the Form 10-K to reflect the
reclassification of $2,195 million of the proceeds from the sale of the FDS Credit Assets from (i)
cash from continuing investing activities to (ii) cash from continuing operating activities. See
Note 5 to the Consolidated Financial Statements for a description of the transaction. The
reclassified amount represents the portion of the sale proceeds attributable to the Companys
proprietary credit card accounts and related accounts receivable. As a result of the restatement,
the Companys net cash provided by continuing operating activities for 2005 increased by $2,195
million (from $1,950 million to $4,145 million) and the Companys net cash used by continuing
investing activities for 2005 increased by $2,195 million (from $2,506 million to $4,701 million).
Except as otherwise expressly stated or where the context requires otherwise, the information in
this Amendment generally speaks as of April 13, 2006, the date on which the Form 10-K was filed
with the Securities and Exchange Commission.
On August 30, 2005, pursuant to the Agreement and Plan of
Merger (the Merger Agreement), dated as of
February 27, 2005, by and among Federated Department
Stores, Inc. (Federated), The May Department Stores
Company, a Delaware corporation (May), and Milan
Acquisition LLC (formerly known as Milan Acquisition Corp.), a
wholly owned subsidiary of the Company (Merger Sub),
May merged with and into Merger Sub (the Merger). As
a result of the Merger, Mays separate corporate existence
terminated. Upon the completion of the Merger, Merger Sub was
merged with and into the Company, and Merger Subs separate
corporate existence terminated.
Unless the context requires otherwise (i) references
herein to the Company are, for all periods prior to
August 30, 2005 (the Merger Date), references
to Federated and its subsidiaries and their respective
predecessors, and for all periods following the Merger Date,
references to the surviving corporation in the Merger and its
subsidiaries, and (ii) references to 2005,
2004, 2003, 2002 and
2001 are references to the Companys fiscal
years ended January 28, 2006, January 29, 2005,
January 31, 2004, February 1, 2003 and
February 2, 2002, respectively.
Forward-Looking Statements
This report and other reports, statements and information
previously or subsequently filed by the Company with the
Securities and Exchange Commission (the SEC) contain
or may contain forward-looking statements. Such statements are
based upon the beliefs and assumptions of, and on information
available to, the management of the Company at the time such
statements are made. The following are or may constitute
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995: (i) statements
preceded by, followed by or that include the words
may, will, could,
should, believe, expect,
future, potential,
anticipate, intend, plan,
think, estimate or continue
or the negative or other variations thereof, and
(ii) statements regarding matters that are not historical
facts. Such forward-looking statements are subject to various
risks and uncertainties, including:
|
|
|
|
|
risks and uncertainties relating to the possible invalidity
of the underlying beliefs and assumptions; |
|
|
|
possible changes or developments in social, economic,
business, industry, market, legal and regulatory circumstances
and conditions; |
|
|
|
actions taken or omitted to be taken by third parties,
including customers, suppliers, business partners, competitors
and legislative, regulatory, judicial and other governmental
authorities and officials; and |
|
|
|
attacks or threats of attacks by terrorists or war. |
Without limiting the generality of the foregoing,
forward-looking statements regarding the effects of the
acquisition of May are subject to risks and uncertainties
relating to, among other things, the successful and timely
integration of the acquired businesses with the Companys
historical businesses, timely realization of expected cost
savings and other synergies, and potential disruption from the
transaction which could make it more difficult to maintain
relationships with the companies respective employees,
customers and vendors.
No forward-looking statements should be relied upon as
continuing to reflect the expectations of management or the
current status of any matter referred to therein as of any date
subsequent to the date on which such statements are made.
Furthermore, future results of the operations of the Company
could
differ materially from historical results or current
expectations because of a variety of factors that affect the
Company, including:
|
|
|
|
|
the acquisition of May; |
|
|
|
transaction costs associated with the renovation, conversion
and transitioning of retail stores in regional markets; |
|
|
|
the outcome and timing of sales and leasing in conjunction
with the disposition of retail store properties in regional
markets; |
|
|
|
the outcome and timing of sales and leasing in conjunction
with the disposition of retail store properties; |
|
|
|
the retention, reintegration and transitioning of displaced
employees; |
|
|
|
the sale of the Companys credit card operations and
related strategic alliance; |
|
|
|
competitive pressures from department and specialty stores,
general merchandise stores, manufacturers outlets,
off-price and discount stores, and all other retail channels,
including the Internet, mail-order catalogs and television;
and |
|
|
|
general consumer-spending levels, including the impact of the
availability and level of consumer debt, levels of consumer
confidence and the effects of the weather. |
In addition to any risks and uncertainties specifically
identified in the text surrounding such forward-looking
statements, the foregoing statements and the statements under
captions such as Risk Factors and Special
Considerations in reports, statements and information
filed by the Company with the SEC from time to time constitute
cautionary statements identifying important factors that could
cause actual amounts, results, events and circumstances to
differ materially from those reflected in such forward-looking
statements.
2
|
|
Item 7. |
Managements Discussion and Analysis of Financial
Condition and Results of Operations. |
The Company is a retail organization operating retail stores
that sell a wide range of merchandise, including mens,
womens and childrens apparel and accessories,
cosmetics, home furnishings and other consumer goods in
45 states, the District of Columbia, Puerto Rico and Guam.
The Companys operations are significantly impacted by
competitive pressures from department stores, specialty stores
and mass merchandisers and all other retail channels. The
Companys operations are also significantly impacted by
general consumer-spending levels, which are driven in part by
consumer confidence and employment levels.
In 2003, the Company commenced the implementation of a strategy
to more fully utilize its Macys brand. This strategy
allows the Company to magnify the impact of its marketing
efforts on a nationwide basis, as well as to leverage major
events such as the Macys Thanksgiving Day Parade and
Macys 4th of July fireworks. On March 6, 2005,
the Company completed the conversion of all of the
Companys regional department store nameplates to the
Macys nameplate. As a result, prior to the acquisition of
The May Department Stores Company (May), the Company
operated coast-to-coast
exclusively under two retail brands Macys and
Bloomingdales.
In early 2004, the Company announced a further step in
reinventing its department stores the creation of a
centralized organization to be responsible for the overall
strategy, merchandising and marketing of home-related categories
of business in all of its Macys-branded stores. While its
benefits have taken longer to be realized, the centralized
operation is still expected to accelerate future sales in these
categories largely by improving and further differentiating the
Companys home-related merchandise assortments.
Over the past three years, the Company focused on four key
priorities for improving the business over the longer term:
differentiating and editing merchandise assortments; simplifying
pricing; improving the overall shopping experience; and
communicating better with customers through more brand focused
and effective marketing. The Company believes that its recent
results indicate that these strategies are working and that the
customer is responding in a favorable manner. In 2005, the
Company launched a new nationwide Macys customer loyalty
program, called Star Rewards, in coordination with the launch of
the Macys nameplate in cities across the country. The
program provides an enhanced level of offers and benefits to
Macys best credit card customers.
On August 30, 2005, the Company completed its merger with
May (the Merger). The results of Mays
operations have been included in the consolidated financial
statements since that date. The aggregate purchase price for May
was approximately $11.7 billion, including approximately
$5.7 billion of cash and approximately 100 million
shares of Company common stock and options to purchase an
additional 9.4 million shares of Company common stock
valued at approximately $6.0 billion in the aggregate. In
connection with the Merger, the Company also assumed
approximately $6.0 billion of May debt.
The Merger is expected to have a material effect on the
Companys consolidated financial position, results of
operations and cash flows. The Company expects to realize
approximately $175 million of cost savings in 2006 and
$450 million of annual cost savings starting in 2007,
resulting from the consolidation of central functions, division
integrations and the adoption of best practices across the
combined company. The Merger is also expected to accelerate
comparable store sales growth. In addition, the Company
anticipates incurring approximately $1.0 billion in
one-time costs related to the acquisition and integration,
spread out over a three-year period, commencing after the
acquisition in 2005.
3
The Company expects to add about 400 Macys locations
nationwide in 2006 as it converts the regional department store
nameplates acquired through the Merger. In conjunction with the
conversion process, the Company has identified approximately 80
locations which will be divested starting in 2006, including
approximately 40 current May stores operating in 11 states
under various nameplates, as well as approximately 40
Macys stores operating in 15 states. Locations
identified for divestiture accounted for approximately
$2.2 billion of 2005 sales on a pro forma basis. On
September 20, 2005 and January 12, 2006, the Company
announced its intention to dispose of the acquired May Bridal
Group division, which includes the operations of Davids
Bridal, After Hours Formalwear and Priscilla of Boston, and the
acquired Lord & Taylor division of May, respectively.
As a result of the Companys decision to dispose of these
businesses, these businesses are being reported as discontinued
operations. Unless otherwise indicated, the following discussion
relates to the Companys continuing operations. The Company
is continuing to study its store portfolio in light of the
Merger and some plans may change as conversion dates approach.
In June 2005, the Company entered into a Purchase, Sale and
Servicing Transfer Agreement (the Purchase
Agreement) with Citibank, N.A. pursuant to which the
Company agreed to sell to Citibank (i) the proprietary and
non-proprietary credit card accounts owned by the Company,
together with related receivables balances, and the capital
stock of Prime Receivables Corporation, a wholly owned
subsidiary of the Company, which owned all of the Companys
interest in the Prime Credit Card Master Trust (the FDS
Credit Assets), (ii) the Macys
credit card accounts owned by GE Money Bank and Monogram Credit
Services, LLC (collectively, GE Bank), together
with related receivables balances (the GE/ Macys
Credit Assets), upon the termination of the Companys
credit card program agreement with GE Bank, and (iii) the
proprietary credit card accounts owned by May, together with
related receivables balances (the May Credit
Assets), prior to August 30, 2006. The purchase by
Citibank of the FDS Credit Assets was completed on
October 24, 2005.
In connection with the Purchase Agreement, the Company and
Citibank entered into a long-term marketing and servicing
alliance pursuant to the terms of a Credit Card Program
Agreement (the Program Agreement) with an initial
term of 10 years commencing from the date of the last
closing under the Purchase Agreement and, unless terminated by
either party as of the expiration of the initial term, an
additional renewal term of three years. The Program Agreement
provides for, among other things, (i) the ownership by
Citibank of the accounts purchased by Citibank pursuant to the
Purchase Agreement, (ii) the ownership by Citibank of new
accounts opened by the Companys customers, (iii) the
provision of credit by Citibank to the holders of the credit
cards associated with the foregoing accounts, (iv) the
servicing of the foregoing accounts, and (v) the allocation
between Citibank and the Company of the economic benefits and
burdens associated with the foregoing and other aspects of the
alliance.
The sales prices provided for in the Purchase Agreement equate
to approximately 111.5% of the receivables to be included in the
FDS Credit Assets, the GE/ Macys Credit Assets and the May
Credit Assets, and the Company will receive ongoing payments
under the Program Agreement. The transactions contemplated by
the Purchase Agreement and the Program Agreement are expected to
be accretive to the Companys earnings per share,
particularly as the sales of the GE/ Macys Credit Assets
and the May Credit Assets are completed.
The Company has provided GE Bank with a notice of its election
to terminate the Companys credit card program agreement
with GE Bank effective as of May 1, 2006. On April 4,
2006, the Company entered into a Sale and Purchase Agreement
with GE Bank pursuant to which, subject to the receipt of all
required regulatory approvals, the Company shall purchase from
GE Bank all of the GE/ Macys Credit
4
Assets owned by GE Bank as of 11:59 p.m. on the day
immediately preceding the closing date. Pursuant to the credit
card program agreement, the purchase price for the GE/
Macys Credit Assets will be equal to the net book
value (as such term is defined in the credit card program
agreement) of the assets to be purchased as of the purchase date.
The following discussion should be read in conjunction with our
Consolidated Financial Statements and the related notes included
elsewhere in this report. The following discussion contains
forward-looking statements that reflect the Companys
plans, estimates and beliefs. The Companys actual results
could materially differ from those discussed in these
forward-looking statements. Factors that could cause or
contribute to those differences include, but are not limited to,
those discussed below and elsewhere in this report, particularly
in Forward-Looking Statements.
Comparison of the 52 Weeks Ended January 28, 2006 and
the 52 Weeks Ended January 29, 2005. Net income for
2005 increased to $1,406 million compared to
$689 million for 2004. Net income for 2005 includes income
from discontinued operations of $33 million. The increase
in income from continuing operations in 2005 reflects the
$480 million gain on the sale of the FDS Credit Assets as
well as the impact of the acquisition of May.
Net sales for 2005 totaled $22,390 million, compared to net
sales of $15,776 million for 2004, an increase of 41.9%.
Net sales for September 2005 through January 2006 include the
continuing operations of May. On a comparable store basis (sales
from Bloomingdales and Macys stores in operation
throughout 2004 and 2005 and all Internet sales and mail order
sales from continuing businesses), net sales increased 1.3%
compared to 2004. Sales in 2005 were strongest at
Bloomingdales and Macys Florida. Sales of the
Companys private label brands continued to be strong in
2005 in all Macys-branded stores. By family of business,
sales in 2005 were strong in shoes, handbags, cosmetics and
fragrances and mens and womens sportswear. The
weaker businesses during 2005 continued to be in the
home-related areas.
Cost of sales was 59.3% of net sales for 2005, compared to 59.5%
for 2004. Included in cost of sales for 2004 were
$36 million of markdowns, 0.2% of net sales, associated
with the Macys home store centralization and the
Burdines-Macys consolidation in Florida. The cost of sales
rate in 2005 was essentially flat with the cost of sales rate in
2004, excluding the impact of the markdowns in 2004. These
markdowns were primarily related to merchandise that was being
sold at Macys-branded stores and which was not reordered
following the Burdines-Macys consolidation and home store
centralization. Gross margin for 2005 reflects $25 million
of inventory valuation adjustments related to the integration of
May and Federated merchandise assortments. The valuation of
department store merchandise inventories on the
last-in, first-out
basis did not impact cost of sales in either period.
Selling, general and administrative (SG&A)
expenses were 31.2% of net sales for 2005, compared to 31.6% for
2004. Included in SG&A expenses for 2004 were approximately
$63 million of costs, 0.4% of net sales, incurred in
connection with store closings, the Burdines-Macys
consolidation and the home store centralization. The SG&A
rate in 2005 was negatively impacted by the sale of the FDS
Credit Assets.
May integration costs for 2005 amounted to $169 million,
primarily related to impairment charges for certain Macys
stores to be closed and sold.
A pre-tax gain of approximately $480 million was recorded
in 2005 in connection with the sale of the FDS Credit Assets.
5
Net interest expense was $380 million for 2005, compared to
$284 million for 2004. The increase in interest expense
during 2005 as compared to 2004 is due to the increased levels
of borrowings associated with the acquisition of May, offset in
part by the reduction in receivables-backed borrowings due to
the sale of the FDS Credit Assets. Net interest expense for 2005
includes $17 million of interest income related to the
settlement of various tax examinations. Net interest expense for
2004 includes $59 million of costs associated with the
repurchase of $274 million of the Companys
8.5% senior notes due 2010.
The Companys effective income tax rates of 32.8% for 2005
and 38.3% for 2004 differ from the federal income tax statutory
rate of 35.0%, and on a comparative basis, principally because
of the reduction in the valuation allowance associated with
capital loss carryforwards, the settlement of various tax
examinations and the effect of state and local income taxes.
Federal, state and local income tax expense for 2005 benefited
from approximately $85 million related to the reduction in
the valuation allowance associated with the capital loss
carryforwards realized as a result of the sale of the FDS Credit
Assets and $10 million related to the settlement of various
tax examinations.
For 2005, income from the discontinued operations of the
acquired Lord & Taylor and bridal group businesses, net
of income taxes, was $33 million on sales of approximately
$957 million.
Comparison of the 52 Weeks Ended January 29, 2005 and
the 52 Weeks Ended January 31, 2004. Net income for
2004 totaled $689 million, compared to net income of
$693 million for 2003. Net income for 2004 reflects strong
sales and gross margin performance in 2004, offset by higher
SG&A expenses, interest expense associated with the
repurchase of $274 million of the Companys
8.5% senior notes due 2010 and higher income tax expense.
Income tax expense during 2003 benefited from a $38 million
favorable tax adjustment.
Net sales for 2004 totaled $15,776 million, compared to net
sales of $15,412 million for 2003, an increase of 2.4%. On
a comparable store basis (sales from stores in operation
throughout 2003 and 2004), net sales increased 2.6% compared to
2003. Bloomingdales and Burdines-Macys produced the
strongest sales performance in 2004 compared to 2003. Sales of
the Companys private label brands continued to sell
extremely well throughout the store and the penetration of the
Companys private brands increased in 2004 to 17.4% of
sales in Macys-branded stores. By family of business,
sales were strong in handbags, jewelry and cosmetics as well as
in childrens apparel.
Cost of sales was 59.5% of net sales for 2004 and 2003. Included
in cost of sales for 2004 were $36 million of markdowns
associated with the Macys home store centralization and
the consolidation of six Macys stores operating in Florida
into the Burdines-Macys organization. These markdowns are
primarily related to merchandise that was being sold at
Macys-branded stores that will not continue to be sold
following the home store centralization and the
Burdines-Macys consolidation. The cost of sales rate and
corresponding gross margin in 2004, excluding the home store
centralization and the Burdines-Macys consolidation
markdowns, benefited from lower net markdowns due to the lower
inventory levels and improved sales. Merchandise inventories
were down 3% at the end of 2004 as compared to the end of 2003.
The valuation of merchandise inventories on the
last-in, first-out
basis did not impact cost of sales in either period.
SG&A expenses were 31.6% of net sales for 2004 compared to
31.8% for 2003. SG&A expenses in 2004 reflect higher pension
costs and higher selling-related costs, partially offset by
improved bad debt expense. Included in SG&A expenses for
2004 were approximately $63 million of costs incurred in
connection with the home store centralization, the
Burdines-Macys consolidation and other store closings.
6
Included in SG&A expenses for 2003 were approximately
$59 million of costs incurred in connection with the
Richs-Macys and Burdines-Macys consolidations
and other announced store closings
Net interest expense was $284 million for 2004 compared to
$257 million for 2003. Net interest expense for 2004
includes $59 million of costs associated with the
repurchase of $274 million of the Companys
8.5% senior notes due 2010, partially offset by the impact
of lower levels of borrowings.
The Companys effective income tax rates of 38.3% for 2004
and 36.0% for 2003 differ from the federal income tax statutory
rate of 35.0%, and on a comparative basis, principally because
of the effect of state and local income taxes and the impact of
a $38 million favorable tax adjustment in 2003. The
favorable tax adjustment in 2003 reduced income tax expense by
$38 million and resulted from a change in estimate of the
effective tax rate at which existing deferred tax assets and
liabilities will ultimately be settled.
Liquidity and Capital Resources
The Companys principal sources of liquidity are cash from operations, cash on hand and the
credit facilities described below.
Net cash provided by continuing operating activities in 2005 was $4,145 million, compared to
the $1,507 million provided in 2004, reflecting improved operating performance, including the
impact of the acquisition of May, and the proceeds from the sale of the proprietary account portion
of the FDS Credit Assets.
Net cash used by continuing investing activities was $4,701 million for 2005, compared to $727
million for 2004. Investing activities for 2005 include the cash outflow associated with the
acquisition of May of $5,321 million and the cash inflow associated with the sale of the
non-proprietary account portion of the FDS Credit Assets of $1,388 million. Investing activities
for 2005 also included purchases of property and equipment totaling $568 million, capitalized
software of $88 million and an increase in non-proprietary accounts receivable of $131 million.
Investing activities for 2004 included purchases of property and equipment totaling $467 million,
capitalized software of $81 million, an increase in non-proprietary accounts receivable of $236
million and $30 million collection of notes receivable.
The Company opened two new Macys department stores during
2005 and opened six new department stores under legacy May
nameplates since the acquisition of May. The Company opened four
department stores, four furniture stores and expanded into two
additional locations in existing malls in 2004. The Company
intends to open four new department stores, one new furniture
gallery, reopen one or two of the former May stores being
converted to Bloomingdales and reopen some of the five
hurricane related closings in Florida and Louisiana before the
fourth quarter of 2006. The Companys budgeted capital
expenditures are approximately $1.6 billion for 2006 and
approximately $1.1 to $1.2 billion for each of 2007 and
2008. Management presently anticipates funding such expenditures
with cash from operations.
Net cash used by the Company for all continuing financing
activities was $58 million for 2005, including the issuance
of $4,580 million of short-term debt used to finance the
acquisition of May, the repayment of approximately
$4,755 million of debt, the issuance of $336 million
of its common stock, primarily related to the exercise of stock
options, and $157 million of cash dividends paid. The debt
repaid in 2005 includes $1.2 billion of receivables backed
financings and approximately $3.4 billion of
acquisition-related borrowings, which repayments were primarily
funded from the net proceeds received from the sale of the FDS
Credit Assets. The Company acquired no shares of its common
stock under its share repurchase program during 2005.
7
Net cash used by the Company for all continuing financing
activities was $837 million for 2004, including
$365 million of debt repayments, the acquisition of
18.3 million shares of its common stock at an approximate
cost of $901 million, the issuance of $298 million of
its common stock, primarily related to the exercise of stock
options, and $93 million of cash dividends paid. The debt
repaid in 2004 includes the repurchase of $274 million of
the Companys 8.5% senior notes due 2010 and
$85 million of the Companys 6.79% senior
debentures due 2027. Certain holders of the Companys
6.79% senior debentures due 2027 elected to have such
debentures repaid on July 15, 2004 at 100% of the principal
amount thereof, together with accrued interest to the date of
repayment.
The Companys board of directors approved additional
$750 million authorizations to the Companys existing
share repurchase program on February 27, 2004 and
July 20, 2004. In connection with the May acquisition, the
Company suspended repurchases under the Companys share
repurchase program. As of January 28, 2006, the share
repurchase program had approximately $670 million of
authorization remaining. The Company currently anticipates
resuming its share repurchase program sometime in the second or
third quarter of 2006.
The Company is a party to a five-year credit agreement with
certain financial institutions providing for revolving credit
borrowings and letters of credit in an aggregate amount not to
exceed $2.0 billion (which amount may be increased to
$2.5 billion at the option of the Company) outstanding at
any particular time. This agreement expires August 30, 2010
and replaces the previous five-year credit agreement which was
set to expire June 29, 2006. As of January 28, 2006,
the Company had no borrowings outstanding under the five-year
credit agreement.
In connection with the Merger, the Company entered into a
364-day bridge credit
agreement with certain financial institutions providing for
revolving credit borrowings in an aggregate amount initially not
to exceed $5.0 billion outstanding at any particular time.
The aggregate amount of the facility will be reduced upon the
receipt by the Company of net cash proceeds from certain events,
including certain sales or other dispositions of assets
aggregating $100 million or more, the issuance of certain
equity interests and the incurrence of certain long term
indebtedness. The aggregate amount of the facility has been
reduced to $2.25 billion as a result of the proceeds
received from the sale of the FDS Credit Assets. As of
January 28, 2006, the Company had no borrowings outstanding
under the 364-day
bridge credit agreement.
In connection with the Merger, the Company entered into an
unsecured commercial paper program pursuant to which it may
issue and sell commercial paper in an aggregate amount
outstanding at any particular time not to exceed its
then-current combined borrowing availability under the revolving
credit facilities described above. As of January 28, 2006,
the Company had $1,199 million of commercial paper
outstanding under its commercial paper program.
The Company funded the cash consideration payable in the Merger
originally through cash on hand and borrowings under its
364-day bridge credit
agreement. The Company subsequently issued commercial paper and
utilized the proceeds thereof and additional cash on hand to pay
down the borrowings under the
364-day bridge credit
agreement.
The Companys bank credit agreements require the Company to
maintain a specified interest coverage ratio of no less than
3.25 and a specified leverage ratio of no more than .62. The
interest coverage ratio for 2005 was 7.80 and at
January 28, 2006 the leverage ratio was .41. Management
believes that the likelihood of the Company defaulting on these
requirements in the future is remote absent any material
negative event affecting the U.S. economy as a whole.
However, if the Companys results of operations or
operating ratios deteriorate to a point where the Company is not
in compliance with any of its debt covenants and
8
the Company is unable to obtain a waiver, much of the
Companys debt would be in default and could become due and
payable immediately.
At January 28, 2006, the Company had contractual
obligations (within the scope of Item 303(a)(5) of
Regulation S-K) as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations Due, by Period | |
|
|
| |
|
|
|
|
Less than | |
|
1 - 3 | |
|
3 - 5 | |
|
More than | |
|
|
Total | |
|
1 Year | |
|
Years | |
|
Years | |
|
5 Years | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(millions) | |
Short-term debt
|
|
$ |
1,315 |
|
|
$ |
1,315 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
Long-term debt
|
|
|
8,080 |
|
|
|
|
|
|
|
1,312 |
|
|
|
1,204 |
|
|
|
5,564 |
|
Interest on debt
|
|
|
7,627 |
|
|
|
571 |
|
|
|
1,078 |
|
|
|
883 |
|
|
|
5,095 |
|
Capital lease obligations
|
|
|
171 |
|
|
|
16 |
|
|
|
31 |
|
|
|
30 |
|
|
|
94 |
|
Other long-term liabilities
|
|
|
1,495 |
|
|
|
78 |
|
|
|
265 |
|
|
|
463 |
|
|
|
689 |
|
Operating leases
|
|
|
3,415 |
|
|
|
229 |
|
|
|
431 |
|
|
|
375 |
|
|
|
2,380 |
|
Letters of credit
|
|
|
60 |
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other obligations
|
|
|
3,104 |
|
|
|
2,794 |
|
|
|
248 |
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
25,267 |
|
|
$ |
5,063 |
|
|
$ |
3,365 |
|
|
$ |
3,017 |
|
|
$ |
13,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other obligations in the foregoing table consist
primarily of significant merchandise purchase obligations and
obligations under outsourcing arrangements, construction
contracts, employment contracts, group medical/dental/life
insurance programs and energy and other supply agreements
identified by the Company. The Companys merchandise
purchase obligations fluctuate on a seasonal basis, typically
being higher in the summer and early fall and being lower in the
late winter and early spring. The Company purchases a
substantial portion of its merchandise inventories and other
goods and services otherwise than through binding contracts.
Consequently, the amounts shown as Other obligations
in the foregoing table do not reflect the total amounts that the
Company would need to spend on goods and services in order to
operate its businesses in the ordinary course.
Management believes that, with respect to the Companys
current operations, cash on hand and funds from operations,
together with its credit facilities and other capital resources,
will be sufficient to cover the Companys reasonably
foreseeable working capital, capital expenditure and debt
service requirements in both the near term and over the longer
term. The Companys ability to generate funds from
operations may be affected by numerous factors, including
general economic conditions and levels of consumer confidence
and demand; however, the Company expects to be able to manage
its working capital levels and capital expenditure amounts so as
to maintain sufficient levels of liquidity. For short-term
liquidity, the Company also relies on its unsecured commercial
paper facility (which is discussed above). Access to the
unsecured commercial paper program is primarily dependent on the
Companys credit ratings; a downgrade in its short-term
ratings could hinder its ability to access this market. If the
Company is unable to access the unsecured commercial paper
market, it has the current ability to access $4.25 billion
pursuant to its bank credit agreements, subject to compliance
with the interest coverage and leverage ratio requirements
discussed above and other requirements under the agreements.
Depending upon conditions in the capital markets and other
factors, the Company will from time to time consider the
issuance of debt or other securities, or other possible capital
markets transactions, the proceeds of which could be used to
refinance current indebtedness or for other corporate purposes.
9
Management believes the retail business will continue to
consolidate. The Company intends from time to time to consider
additional acquisitions of, and investments in, department
stores and other complementary assets and companies. Acquisition
transactions, if any, are expected to be financed from one or
more of the following sources: cash on hand, cash from
operations, borrowings under existing or new credit facilities
and the issuance of long-term debt, commercial paper or other
securities, including common stock.
|
|
|
Critical Accounting Policies |
|
|
|
Allowance for Doubtful Accounts |
The Company evaluates the collectibility of its proprietary
accounts receivable based on a combination of factors, including
analysis of historical trends, aging of accounts receivable,
write-off experience and expectations of future performance.
Proprietary accounts receivable are considered delinquent if
more than one scheduled minimum payment is missed. Delinquent
proprietary accounts are generally written off automatically
after the passage of 180 days without receiving a full
scheduled monthly payment. Accounts are written off sooner in
the event of customer bankruptcy or other circumstances that
make further collection unlikely. The Company reserves for
doubtful proprietary accounts with a methodology based upon
historical write-off performance in addition to factoring in a
flow rate performance tied to the customer delinquency trend. At
January 28, 2006, a 0.1 percentage point change in the
result of the reserve methodology would impact the proprietary
reserve for doubtful accounts by approximately $2 million.
Merchandise inventories are valued at the lower of cost or
market using the
last-in, first-out
(LIFO) retail inventory method. Under the retail inventory
method, inventory is segregated into departments of merchandise
having similar characteristics, and is stated at its current
retail selling value. Inventory retail values are converted to a
cost basis by applying specific average cost factors for each
merchandise department. Cost factors represent the average
cost-to-retail ratio
for each merchandise department based on beginning inventory and
the fiscal year purchase activity. The retail inventory method
inherently requires management judgments and contains estimates,
such as the amount and timing of permanent markdowns to clear
unproductive or slow-moving inventory, which may impact the
ending inventory valuation as well as gross margins.
Permanent markdowns designated for clearance activity are
recorded when the utility of the inventory has diminished.
Factors considered in the determination of permanent markdowns
include current and anticipated demand, customer preferences,
age of the merchandise and fashion trends. When a decision is
made to permanently mark down merchandise, the resulting gross
profit reduction is recognized in the period the markdown is
recorded. The Company receives cash allowances from merchandise
vendors as purchase price adjustments. Purchase price
adjustments are credited to cost of sales in accordance with
Emerging Issues Task Force (EITF) Issue
No. 02-16, Accounting by a Customer (Including a
Reseller) for Certain Consideration Received from a Vendor.
Shrinkage is estimated as a percentage of sales for the period
from the last inventory date to the end of the fiscal period.
Such estimates are based on experience and the most recent
physical inventory results. While it is not possible to quantify
the impact from each cause of shrinkage, the Company has loss
prevention programs and policies that are intended to minimize
shrinkage. Physical inventories are
10
generally taken within each merchandise department annually and
inventory records are adjusted accordingly.
|
|
|
Long-Lived Asset Impairment and Restructuring Charges |
The carrying values of long-lived assets are periodically
reviewed by the Company whenever events or changes in
circumstances indicate that a potential impairment has occurred.
For long-lived assets held for use, a potential impairment has
occurred if projected future undiscounted cash flows are less
than the carrying value of the assets. The estimate of cash
flows includes managements assumptions of cash inflows and
outflows directly resulting from the use of those assets in
operations. When a potential impairment has occurred, an
impairment write-down is recorded if the carrying value of the
long-lived asset exceeds its fair value. The Company believes
its estimated cash flows are sufficient to support the carrying
value of its long-lived assets. If estimated cash flows
significantly differ in the future, the Company may be required
to record asset impairment write-downs.
For long-lived assets held for disposal by sale, an impairment
charge is recorded if the carrying amount of the assets exceeds
its fair value less costs to sell. Such valuations include
estimations of fair values and incremental direct costs to
transact a sale. For long-lived assets to be abandoned, the
Company considers the asset to be disposed of when it ceases to
be used. If the Company commits to a plan to abandon a
long-lived asset before the end of its previously estimated
useful life, depreciation estimates are revised accordingly. In
addition, liabilities arise such as severance, contractual
obligations and other accruals associated with store closings
from decisions to dispose of assets. The Company estimates these
liabilities based on the facts and circumstances in existence
for each restructuring decision. The amounts the Company will
ultimately realize or disburse could differ from the amounts
assumed in arriving at the asset impairment and restructuring
charge recorded.
The carrying value of goodwill and other intangible assets with
indefinite lives are reviewed annually for possible impairment.
The impairment review is based on a discounted cash flow
approach at the reporting unit level, that requires significant
management judgment with respect to sales, gross margin and
expense growth rates, and the selection and use of an
appropriate discount rate. The use of different assumptions
would increase or decrease estimated discounted future operating
cash flows and could increase or decrease an impairment charge.
The occurrence of an unexpected event or change in
circumstances, such as adverse business conditions or other
economic factors, would determine the need for impairment
testing between annual impairment tests.
The Company is self-insured for workers compensation and public
liability claims up to certain maximum liability amounts.
Although the amounts accrued are actuarially determined by third
parties based on analysis of historical trends of losses,
settlements, litigation costs and other factors, the amounts the
Company will ultimately disburse could differ from such accrued
amounts.
|
|
|
Pension and Supplementary Retirement Plans |
The Company has funded defined benefit pension plans (the
Pension Plans) and unfunded defined benefit
supplementary retirement plans (the SERPs). The
Company accounts for these plans using SFAS No. 87,
Employers Accounting for Pensions. Under
SFAS No. 87, pension expense is recognized on an
accrual basis over employees approximate service periods.
Pension expense calculated under
11
SFAS No. 87 is generally independent of funding
decisions or requirements. The Company anticipates that pension
expense and other retirement costs relating to continuing
operations will increase by approximately $75 million in
2006, compared to 2005, reflecting a full year of expenses
related to May.
Funding requirements for the Pension Plans are determined by
government regulations, not SFAS No. 87. Although no
funding contributions were required, the Company made a
$136 million voluntary funding contribution to the Pension
Plans in 2005 and a $100 million voluntary funding
contribution to the Pension Plans in 2004. The Company currently
anticipates that it will not be required to make any additional
contributions to the Pension Plans until 2008. The Company has
not yet determined whether a voluntary contribution will be made
to the Pension Plans prior to this date.
At January 28, 2006, the Company had unrecognized actuarial
losses of $437 million for the Pension Plans and
$92 million for the SERPs. These losses will be recognized
as a component of pension expense in future years in accordance
with SFAS No. 87.
The calculation of pension expense and pension liabilities
requires the use of a number of assumptions. Changes in these
assumptions can result in different expense and liability
amounts, and future actual experience may differ significantly
from current expectations. The Company believes that the most
critical assumptions relate to the long-term rate of return on
plan assets (in the case of the Pension Plans), the discount
rate used to determine the present value of projected benefit
obligations and the weighted average rate of increase of future
compensation levels.
The Company has assumed that the Pension Plans assets will
generate a long-term rate of return of 8.75% for 2006 and 2005.
The Company develops its long-term rate of return assumption by
evaluating input from several professional advisors taking into
account the asset allocation of the portfolio and long-term
asset class return expectations, as well as long-term inflation
assumptions. Pension expense increases or decreases as the
expected rate of return on the assets of the Pension Plans
decreases or increases, respectively. Lowering the expected
long-term rate of return on the Pension Plans assets by
0.25% (from 8.75% to 8.50%) would increase the estimated 2006
pension expense by approximately $6 million and raising the
expected long-term rate of return on the Pension Plans
assets by 0.25% (from 8.75% to 9.00%) would decrease the
estimated 2006 pension expense by approximately $6 million.
The Company discounted its future pension obligations using a
rate of 5.70% at December 31, 2005, compared to 5.75% at
December 31, 2004. The Company determines the appropriate
discount rate with reference to the current yield earned on an
index of investment-grade long-term bonds and the impact of a
yield curve analysis to account for the difference in duration
between the long-term bonds and the Pension Plans and
SERPs estimated payments. Pension liability and future
pension expense both increase or decrease as the discount rate
is reduced or increased, respectively. Lowering the discount
rate by 0.25% (from 5.70% to 5.45%) would increase the projected
benefit obligation at January 28, 2006 by approximately
$125 million and would increase estimated 2006 pension
expense by approximately $13 million. Increasing the
discount rate by 0.25% (from 5.70% to 5.95%) would decrease the
projected benefit obligation at January 28, 2006 by
approximately $121 million and would decrease estimated
2006 pension expense by approximately $19 million.
The assumed weighted average rate of increase in future
compensation levels was 5.4% as of December 31, 2005 and
December 31, 2004 for the Pension Plans, and 7.2% as of
December 31, 2005 and December 31, 2004 for the SERPs.
The Company develops its increase of future compensation level
assumption based on recent experience. Pension liabilities and
future pension expense both increase or decrease as the weighted
average rate of increase of future compensation levels is
increased or decreased,
12
respectively. Increasing or decreasing the assumed weighted
average rate of increase of future compensation levels by 0.25%
would increase or decrease the projected benefit obligation at
January 28, 2006 by approximately $15 million and
change estimated 2006 pension expense by approximately
$3 million.
In November 2004, the FASB issued Statement of Financial
Accounting Standards (SFAS) No. 151,
Inventory Costs An Amendment of ARB
No. 43, Chapter 4. This statement amends the
guidance in ARB No. 43, Chapter 4, Inventory
Pricing, to clarify the accounting for abnormal amounts of
idle facility expense, freight, handling costs, and wasted
material (spoilage) and is effective for fiscal years
beginning after June 15, 2005. The Company does not
anticipate that the adoption of this statement will have a
material impact on the Companys consolidated financial
position, results of operations or cash flows.
In December 2004, the FASB issued SFAS No. 153,
Exchanges of Nonmonetary Assets An Amendment
of APB Opinion No. 29, Accounting for Nonmonetary
Transactions. This statement eliminates the exception from
fair value measurement for nonmonetary exchanges of similar
productive assets in paragraph 21(b) of Accounting
Principles Board (APB) Opinion No. 29, and
replaces it with an exception for exchanges that do not have
commercial substance. The provisions of the statement are
effective for fiscal periods beginning after June 15, 2005.
The Company does not anticipate that the adoption of this
statement will have a material impact on the Companys
consolidated financial position, results of operations or cash
flows.
In December 2004, the FASB issued SFAS No. 123
(revised 2004), Share-Based Payment
(SFAS 123R). This statement is a revision of
SFAS No. 123, Accounting for Stock-Based
Compensation (SFAS 123), and supersedes
APB Opinion No. 25, Accounting for Stock Issued to
Employees. SFAS 123R requires all share-based
payments to employees, including grants of employee stock
options, to be recognized in the financial statements based on
their fair values. Under the provisions of this statement, the
Company must determine the appropriate fair value model to be
used for valuing share-based payments, the amortization method
for compensation cost and the transition method to be used at
the date of adoption. The transition alternatives include
retrospective and prospective adoption methods. Under the
retrospective method, prior periods may be restated based on the
amounts previously recognized under SFAS 123 for purposes
of pro forma disclosures either for all periods presented or as
of the beginning of the year of adoption. The prospective method
requires that compensation expense be recognized beginning with
the effective date, based on the requirements of this statement,
for all share-based payments granted after the effective date,
and based on the requirements of SFAS 123, for all awards
granted to employees prior to the effective date of this
statement that remain unvested on the effective date.
The Company has decided to adopt SFAS 123R for its fiscal
year beginning January 29, 2006 using the prospective
method. The impact of adopting SFAS 123R cannot be
accurately estimated since it will depend on levels of
share-based awards granted in the future, the stock price at the
date of grant and other factors used in the Black-Scholes
options pricing model. However, had the Company adopted
SFAS 123R in prior periods, the impact of this statement
would have approximated the impact of the fair value recognition
provisions of SFAS 123 as previously disclosed by the
Company on a pro forma basis.
13
In February 2006, the FASB issued SFAS No. 155,
Accounting for Certain Hybrid Financial Instruments
(SFAS 155), which amended certain provisions of
SFAS No. 133 and SFAS No. 140. SFAS 155
is effective for all financial instruments acquired, issued or
subject to a remeasurement (new basis) event after the beginning
of a companys first fiscal year that begins after
September 15, 2006. The Company does not anticipate that
the adoption of this statement will have a material impact on
the Companys consolidated financial position, results of
operations or cash flows.
14
|
|
Item 8. |
Consolidated Financial Statements and Supplementary Data. |
Information called for by this item is set forth in the
Companys Consolidated Financial Statements and
supplementary data contained in this report and is incorporated
herein by this reference. Specific financial statements and
supplementary data can be found at the pages listed in the
following index.
INDEX
|
|
|
|
|
|
|
Page | |
|
|
| |
Report of Management
|
|
|
F-2 |
|
Reports of Independent Registered Public Accounting Firm
|
|
|
F-3 |
|
Consolidated Statements of Income for the fiscal years ended
January 28, 2006, January 29, 2005 and
January 31, 2004
|
|
|
F-6 |
|
Consolidated Balance Sheets at January 28, 2006 and
January 29, 2005
|
|
|
F-7 |
|
Consolidated Statements of Changes in Shareholders Equity
for the fiscal years ended January 28, 2006,
January 29, 2005 and January 31, 2004
|
|
|
F-8 |
|
Consolidated Statements of Cash Flows for the fiscal years ended
January 28, 2006, January 29, 2005 and
January 31, 2004
|
|
|
F-9 |
|
Notes to Consolidated Financial Statements
|
|
|
F-10 |
|
15
|
|
Item 9A. |
Controls and Procedures. |
a. Disclosure Controls and Procedures
The Companys Chief Executive Officer and Chief Financial
Officer have carried out, as of January 28, 2006, with the
participation of the Companys management, an evaluation of
the effectiveness of the Companys disclosure controls and
procedures, as defined in
Rule 13a-15(e)
under the Exchange Act. Based upon this evaluation, the Chief
Executive Officer and Chief Financial Officer have concluded
that the Companys disclosure controls and procedures are
effective to provide reasonable assurance that material
information required to be disclosed by the Company in reports
the Company files under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the
SEC rules and forms.
|
|
|
|
b. |
Managements Report on Internal Control over
Financial Reporting |
The Companys management is responsible for establishing
and maintaining adequate internal control over financial
reporting, as defined in Exchange Act
Rule 13a-15(f).
The Companys management conducted an assessment of the
Companys internal control over financial reporting based
on the framework established by the Committee of Sponsoring
Organizations of the Treadway Commission in Internal
Control Integrated Framework. Based on this
assessment, the Companys management has concluded that, as
of January 28, 2006, the Companys internal control
over financial reporting is effective. The scope of
managements assessment of the effectiveness of internal
control over financial reporting includes all of the
Companys consolidated operations except for the acquired
operations of The May Department Stores Company, which the
Company acquired on August 30, 2005. The Companys
consolidated net sales for the year ended January 28, 2006
were $22,390 million, of which the acquired May operations
represented $6,473 million. The Companys consolidated
total assets as of January 28, 2006 were
$33,168 million, of which assets associated with the
acquired May operations represented approximately
$22,750 million.
The Companys independent registered public accounting
firm, KPMG LLP, has audited the Companys consolidated
financial statements and has issued an audit report on
managements assessment of the Companys internal
control over financial reporting, as stated in their report
included herein.
|
|
|
|
c. |
Changes in Internal Control over Financial
Reporting |
There were no changes in the Companys internal controls
over financial reporting that occurred during the Companys
most recently completed fiscal quarter that materially affected,
or are reasonably likely to materially affect, the
Companys internal control over financial reporting.
The certifications of the Companys Chief Executive Officer
and Chief Financial Officer required under Section 302 of
the Sarbanes-Oxley Act have been filed as Exhibits 31.1 and
31.2 to this report. Additionally, in 2005 the Companys
Chief Executive Officer certified to the New York Stock Exchange
(NYSE) that he was not aware of any violation by the
Company of the NYSE corporate governance listing standards.
16
PART IV
|
|
Item 15. |
Exhibits and Financial Statement Schedules. |
(a) The following documents are filed as part of this
report:
1. Financial Statements:
The list of financial statements required by this item is set
forth in Item 8 Consolidated Financial Statements and
Supplementary Data and is incorporated herein by reference.
2. Financial Statement Schedules:
All schedules are omitted because they are inapplicable, not
required, or the information is included elsewhere in the
Consolidated Financial Statements or the notes thereto.
17
3. Exhibits:
The following exhibits are filed herewith or incorporated by
reference as indicated below.
|
|
|
|
|
|
|
Exhibit | |
|
|
|
|
Number | |
|
Description |
|
Document if Incorporated by Reference |
| |
|
|
|
|
|
22 |
|
|
Consent of KPMG LLP |
|
|
|
31 |
.1 |
|
Certification of Chief Executive Officer pursuant to
Rule 13a-14(a) |
|
|
|
31 |
.2 |
|
Certification of Chief Financial Officer pursuant to
Rule 13a-14(a) |
|
|
|
32 |
.1 |
|
Certifications by Chief Executive Officer and Chief Financial
Officer under Section 906 of the Sarbanes-Oxley Act |
|
|
18
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of
the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
|
|
|
FEDERATED DEPARTMENT
STORES, INC. |
|
|
|
|
By: |
/s/ Dennis J. Broderick
|
|
|
|
|
|
Dennis J. Broderick |
|
Senior Vice President, General Counsel and Secretary |
Date: June 6, 2006
Pursuant to the requirements of the Securities Exchange Act
of 1934, this report has been signed below by the following
persons on behalf of the Registrant and in the capacities
indicated on June 6, 2006.
|
|
|
|
|
Signature |
|
Title |
|
|
|
|
*
Terry J. Lundgren |
|
Chairman of the Board, President and
Chief Executive Officer
(principal executive officer) and Director |
|
*
Karen M. Hoguet |
|
Executive Vice President and Chief Financial Officer |
|
*
Joel A. Belsky |
|
Vice President and Controller
(principal accounting officer) |
|
*
Meyer Feldberg |
|
Director |
|
*
Sara Levinson |
|
Director |
|
*
Joseph Neubauer |
|
Director |
|
*
Joseph A. Pichler |
|
Director |
|
*
Joyce M. Roché |
|
Director |
|
*
William P. Stiritz |
|
Director |
|
*
Karl M. von der Heyden |
|
Director |
|
*
Craig E. Weatherup |
|
Director |
|
*
Marna C. Whittington |
|
Director |
|
|
* |
The undersigned, by signing his name hereto, does sign and
execute this Annual Report on
Form 10-K pursuant
to the Powers of Attorney executed by the above-named officers
and directors and filed herewith. |
|
|
|
|
By: |
/s/ Dennis J. Broderick
|
|
|
|
|
|
Dennis J. Broderick |
|
Attorney-in-Fact |
19
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
Page | |
|
|
| |
Report of Management
|
|
|
F-2 |
|
Reports of Independent Registered Public Accounting Firm
|
|
|
F-3 |
|
Consolidated Statements of Income for the fiscal years ended
January 28, 2006, January 29, 2005 and
January 31, 2004
|
|
|
F-6 |
|
Consolidated Balance Sheets at January 28, 2006 and
January 29, 2005
|
|
|
F-7 |
|
Consolidated Statements of Changes in Shareholders Equity
for the fiscal years ended January 28, 2006,
January 29, 2005 and January 31, 2004
|
|
|
F-8 |
|
Consolidated Statements of Cash Flows for the fiscal years ended
January 28, 2006, January 29, 2005 and
January 31, 2004
|
|
|
F-9 |
|
Notes to Consolidated Financial Statements
|
|
|
F-10 |
|
F-1
REPORT OF MANAGEMENT
To the Shareholders of
Federated Department Stores, Inc.:
The integrity and consistency of the consolidated financial
statements of Federated Department Stores, Inc. and
subsidiaries, which were prepared in accordance with accounting
principles generally accepted in the United States of America,
are the responsibility of management and properly include some
amounts that are based upon estimates and judgments.
The Company maintains a system of internal accounting controls,
which is supported by a program of internal audits with
appropriate management
follow-up action, to
provide reasonable assurance, at appropriate cost, that the
Companys assets are protected and transactions are
properly recorded. Additionally, the integrity of the financial
accounting system is based on careful selection and training of
qualified personnel, organizational arrangements which provide
for appropriate division of responsibilities and communication
of established written policies and procedures.
The Companys management is responsible for establishing
and maintaining adequate internal control over financial
reporting, as defined in Exchange Act
Rule 13a-15(f) and
has issued Managements Report on Internal Control over
Financial Reporting. KPMG LLP has issued an attestation report
on Managements Report on Internal Control over Financial
Reporting.
The consolidated financial statements of the Company have been
audited by KPMG LLP. Their report expresses their opinion as to
the fair presentation, in all material respects, of the
financial statements and is based upon their independent audits.
The Audit Committee, composed solely of outside directors, meets
periodically with KPMG LLP, the internal auditors and
representatives of management to discuss auditing and financial
reporting matters. In addition, KPMG LLP and the Companys
internal auditors meet periodically with the Audit Committee
without management representatives present and have free access
to the Audit Committee at any time. The Audit Committee is
responsible for recommending to the Board of Directors the
engagement of the independent registered public accounting firm,
which is subject to shareholder approval, and the general
oversight review of managements discharge of its
responsibilities with respect to the matters referred to above.
Terry J. Lundgren
Chairman, President and Chief Executive Officer
Karen M. Hoguet
Executive Vice President and Chief Financial Officer
Joel A. Belsky
Vice President and Controller
F-2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders
Federated Department Stores, Inc.:
We have audited the accompanying consolidated balance sheets of Federated Department Stores,
Inc. as of January 28, 2006 and January 29, 2005, and the related consolidated statements of
income, changes in shareholders equity and cash flows for each of the three fiscal years in the
period ended January 28, 2006. These consolidated financial statements are the responsibility of
the Companys management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all
material respects, the financial position of Federated Department Stores, Inc. and subsidiaries as
of January 28, 2006 and January 29, 2005, and the results of their operations and their cash flows
for each of the three fiscal years in the period ended January 28, 2006, in conformity with U.S.
generally accepted accounting principles.
As discussed in note (i) to the consolidated statements of cash flows, the consolidated
financial statement of cash flows for the fiscal year ended January 28, 2006 has been restated.
We also have audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the effectiveness of Federated Department Stores, Inc.s internal
control over financial reporting as of January 28, 2006, based on criteria established in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO), and our report dated March 24, 2006 expressed an unqualified opinion on
managements assessment of, and the effective operation of, internal control over financial
reporting.
/s/ KPMG LLP
Cincinnati, Ohio
March 24, 2006, except as to note (i) to the consolidated statements of cash flows, which is as of
June 5, 2006
F-3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders
Federated Department Stores, Inc.:
We have audited managements assessment, included in the accompanying Item 9A(b) Managements
Report on Internal Control over Financial Reporting, that Federated Department Stores, Inc.
maintained effective internal control over financial reporting as of January 28, 2006, based on
criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). Federated Department Stores, Inc. management is
responsible for maintaining effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over financial reporting. Our responsibility
is to express an opinion on managements assessment and an opinion on the effectiveness of the
Companys internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether effective internal control over financial reporting was
maintained in all material respects. Our audit included obtaining an understanding of internal
control over financial reporting, evaluating managements assessment, testing and evaluating the
design and operating effectiveness of internal control, and performing such other procedures as we
considered necessary in the circumstances. We believe that our audit provides a reasonable basis
for our opinion.
A companys internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting
principles. A companys internal control over financial reporting includes those policies and
procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately
and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and
directors of the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the companys assets that could have
a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent
or detect misstatements. Also, projections of any evaluation of effectiveness to future periods
are subject to the risk that controls may become inadequate because of changes in conditions, or
that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, managements assessment that Federated Department Stores, Inc. maintained
effective internal control over financial reporting as of January 28, 2006 is fairly stated, in all
material respects, based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also, in our opinion,
Federated Department Stores, Inc. maintained, in all material respects, effective internal control
over financial reporting as of January 28, 2006, based on criteria established in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO).
F-4
As indicated in the accompanying Managements Report on Internal Control Over Financial
Reporting, the scope of managements assessment of the effectiveness of internal control over
financial reporting includes all of the Companys consolidated operations except for the acquired
May Department Stores Company operations, which the Company acquired on August 30, 2005. The
Companys consolidated net sales for the year ended January 28, 2006 were $22,390 million, of which
the acquired May Department Stores Company operations represented $6,473 million. The Companys
consolidated total assets as of January 28, 2006 were $33,168 million, of which assets associated
with the acquired May Department Stores Company operations represented approximately $22,750
million. Our audit of internal control over financial reporting of the Company also excluded an
evaluation of the internal control over financial reporting of the acquired May Department Stores
Company operations.
We also have audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the consolidated balance sheets of Federated Department Stores,
Inc. as of January 28, 2006 and January 29, 2005 and the related consolidated statements of income,
changes in shareholders equity and cash flows for each of the three fiscal years in the period
ended January 28, 2006, and our report dated March 24, 2006, expressed an unqualified opinion on
those consolidated financial statements.
/s/ KPMG LLP
Cincinnati, Ohio
March 24, 2006
F-5
FEDERATED DEPARTMENT STORES, INC.
CONSOLIDATED STATEMENTS OF INCOME
(millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Net sales
|
|
$ |
22,390 |
|
|
$ |
15,776 |
|
|
$ |
15,412 |
|
Cost of sales
|
|
|
(13,272 |
) |
|
|
(9,382 |
) |
|
|
(9,175 |
) |
Inventory valuation adjustments May integration
|
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
9,093 |
|
|
|
6,394 |
|
|
|
6,237 |
|
Selling, general and administrative expenses
|
|
|
(6,980 |
) |
|
|
(4,994 |
) |
|
|
(4,896 |
) |
May integration costs
|
|
|
(169 |
) |
|
|
|
|
|
|
|
|
Gain on sale of accounts receivable
|
|
|
480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
2,424 |
|
|
|
1,400 |
|
|
|
1,341 |
|
Interest expense
|
|
|
(422 |
) |
|
|
(299 |
) |
|
|
(266 |
) |
Interest income
|
|
|
42 |
|
|
|
15 |
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
2,044 |
|
|
|
1,116 |
|
|
|
1,084 |
|
Federal, state and local income tax expense
|
|
|
(671 |
) |
|
|
(427 |
) |
|
|
(391 |
) |
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
1,373 |
|
|
|
689 |
|
|
|
693 |
|
Discontinued operations, net of income taxes
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
1,406 |
|
|
$ |
689 |
|
|
$ |
693 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$ |
6.44 |
|
|
$ |
3.93 |
|
|
$ |
3.76 |
|
|
Income from discontinued operations
|
|
|
.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
6.60 |
|
|
$ |
3.93 |
|
|
$ |
3.76 |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$ |
6.32 |
|
|
$ |
3.86 |
|
|
$ |
3.71 |
|
|
Income from discontinued operations
|
|
|
.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
6.47 |
|
|
$ |
3.86 |
|
|
$ |
3.71 |
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
Consolidated Financial Statements.
F-6
FEDERATED DEPARTMENT STORES, INC.
CONSOLIDATED BALANCE SHEETS
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
January 28, 2006 | |
|
January 29, 2005 | |
|
|
| |
|
| |
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
248 |
|
|
$ |
868 |
|
|
Accounts receivable
|
|
|
2,522 |
|
|
|
3,418 |
|
|
Merchandise inventories
|
|
|
5,459 |
|
|
|
3,120 |
|
|
Supplies and prepaid expenses
|
|
|
203 |
|
|
|
104 |
|
|
Assets of discontinued operations
|
|
|
1,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
10,145 |
|
|
|
7,510 |
|
Property and Equipment net
|
|
|
12,034 |
|
|
|
6,018 |
|
Goodwill
|
|
|
9,520 |
|
|
|
260 |
|
Other Intangible Assets net
|
|
|
1,080 |
|
|
|
378 |
|
Other Assets
|
|
|
389 |
|
|
|
719 |
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
33,168 |
|
|
$ |
14,885 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
$ |
1,323 |
|
|
$ |
1,242 |
|
|
Accounts payable and accrued liabilities
|
|
|
5,246 |
|
|
|
2,707 |
|
|
Income taxes
|
|
|
454 |
|
|
|
324 |
|
|
Deferred income taxes
|
|
|
103 |
|
|
|
28 |
|
|
Liabilities of discontinued operations
|
|
|
464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
7,590 |
|
|
|
4,301 |
|
Long-Term Debt
|
|
|
8,860 |
|
|
|
2,637 |
|
Deferred Income Taxes
|
|
|
1,704 |
|
|
|
1,199 |
|
Other Liabilities
|
|
|
1,495 |
|
|
|
581 |
|
Shareholders Equity:
|
|
|
|
|
|
|
|
|
|
Common stock (273.4 and 167.1 shares outstanding)
|
|
|
3 |
|
|
|
2 |
|
|
Additional paid-in capital
|
|
|
9,241 |
|
|
|
3,124 |
|
|
Accumulated equity
|
|
|
5,654 |
|
|
|
4,405 |
|
|
Treasury stock
|
|
|
(1,091 |
) |
|
|
(1,322 |
) |
|
Unearned restricted stock
|
|
|
|
|
|
|
(2 |
) |
|
Accumulated other comprehensive loss
|
|
|
(288 |
) |
|
|
(40 |
) |
|
|
|
|
|
|
|
|
|
Total Shareholders Equity
|
|
|
13,519 |
|
|
|
6,167 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$ |
33,168 |
|
|
$ |
14,885 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
Consolidated Financial Statements.
F-7
FEDERATED DEPARTMENT STORES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS
EQUITY
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
|
|
|
|
|
Additional | |
|
|
|
|
|
Unearned | |
|
Comprehensive | |
|
Total | |
|
|
Common | |
|
Paid-In | |
|
Accumulated | |
|
Treasury | |
|
Restricted | |
|
Income | |
|
Shareholders | |
|
|
Stock | |
|
Capital | |
|
Equity | |
|
Stock | |
|
Stock | |
|
(Loss) | |
|
Equity | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Balance at February 1, 2003
|
|
$ |
3 |
|
|
$ |
5,106 |
|
|
$ |
3,185 |
|
|
$ |
(2,252 |
) |
|
$ |
(7 |
) |
|
$ |
(273 |
) |
|
$ |
5,762 |
|
Net income
|
|
|
|
|
|
|
|
|
|
|
693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
693 |
|
Minimum pension liability adjustment, net of income tax effect
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
696 |
|
Common stock dividends
|
|
|
|
|
|
|
|
|
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(69 |
) |
Stock repurchases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(644 |
) |
|
|
|
|
|
|
|
|
|
|
(644 |
) |
Stock issued under stock plans
|
|
|
|
|
|
|
(28 |
) |
|
|
|
|
|
|
190 |
|
|
|
(1 |
) |
|
|
|
|
|
|
161 |
|
Retirement of common stock
|
|
|
(1 |
) |
|
|
(1,227 |
) |
|
|
|
|
|
|
1,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock plan amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
4 |
|
Deferred compensation plan distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Income tax benefit related to stock plan activity
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 31, 2004
|
|
|
2 |
|
|
|
3,880 |
|
|
|
3,809 |
|
|
|
(1,477 |
) |
|
|
(4 |
) |
|
|
(270 |
) |
|
|
5,940 |
|
Net income
|
|
|
|
|
|
|
|
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
689 |
|
Minimum pension liability adjustment, net of income tax effect
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
230 |
|
|
|
230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
919 |
|
Common stock dividends
|
|
|
|
|
|
|
|
|
|
|
(93 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(93 |
) |
Stock repurchases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(899 |
) |
|
|
|
|
|
|
|
|
|
|
(899 |
) |
Stock issued under stock plans
|
|
|
|
|
|
|
(28 |
) |
|
|
|
|
|
|
276 |
|
|
|
(1 |
) |
|
|
|
|
|
|
247 |
|
Retirement of common stock
|
|
|
|
|
|
|
(777 |
) |
|
|
|
|
|
|
777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock plan amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
3 |
|
Deferred compensation plan distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Income tax benefit related to stock plan activity
|
|
|
|
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 29, 2005
|
|
|
2 |
|
|
|
3,124 |
|
|
|
4,405 |
|
|
|
(1,322 |
) |
|
|
(2 |
) |
|
|
(40 |
) |
|
|
6,167 |
|
Net income
|
|
|
|
|
|
|
|
|
|
|
1,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,406 |
|
Minimum pension liability adjustment, net of income tax effect
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(257 |
) |
|
|
(257 |
) |
Unrealized gain on marketable securities, net of income tax
effect
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,158 |
|
Stock issued in acquisition
|
|
|
1 |
|
|
|
6,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,021 |
|
Common stock dividends
|
|
|
|
|
|
|
|
|
|
|
(157 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(157 |
) |
Stock issued under stock plans
|
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
229 |
|
|
|
|
|
|
|
|
|
|
|
265 |
|
Restricted stock plan amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
2 |
|
Deferred compensation plan distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Income tax benefit related to stock plan activity
|
|
|
|
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 28, 2006
|
|
$ |
3 |
|
|
$ |
9,241 |
|
|
$ |
5,654 |
|
|
$ |
(1,091 |
) |
|
$ |
|
|
|
$ |
(288 |
) |
|
$ |
13,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
Consolidated Financial Statements.
F-8
FEDERATED DEPARTMENT STORES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restated |
|
|
|
|
|
|
|
|
|
(see Note i) |
|
|
|
|
|
|
|
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Cash flows from continuing operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,406 |
|
|
$ |
689 |
|
|
$ |
693 |
|
Adjustments to reconcile net income to net cash provided by
continuing operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
|
(33 |
) |
|
|
|
|
|
|
|
|
Gain on the sale of accounts receivable |
|
|
(480 |
) |
|
|
|
|
|
|
|
|
May integration costs |
|
|
194 |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
943 |
|
|
|
734 |
|
|
|
706 |
|
Amortization of intangible assets |
|
|
33 |
|
|
|
|
|
|
|
|
|
Amortization of financing costs and premium on acquired debt |
|
|
(20 |
) |
|
|
6 |
|
|
|
3 |
|
Amortization of unearned restricted stock |
|
|
2 |
|
|
|
3 |
|
|
|
4 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of proprietary accounts receivable |
|
|
2,195 |
|
|
|
|
|
|
|
|
|
(Increase) decrease in proprietary and other
accounts receivable not separately identified |
|
|
(147 |
) |
|
|
17 |
|
|
|
(71 |
) |
Decrease in merchandise inventories |
|
|
495 |
|
|
|
95 |
|
|
|
143 |
|
(Increase) decrease in supplies and prepaid expenses |
|
|
122 |
|
|
|
(5 |
) |
|
|
25 |
|
(Increase) decrease in other assets not separately identified |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
2 |
|
Increase (decrease) in accounts payable and accrued liabilities
not separately identified |
|
|
(444 |
) |
|
|
(24 |
) |
|
|
60 |
|
Increase (decrease) in current income taxes |
|
|
49 |
|
|
|
(6 |
) |
|
|
284 |
|
Increase (decrease) in deferred income taxes |
|
|
(36 |
) |
|
|
59 |
|
|
|
3 |
|
Decrease in other liabilities not separately identified |
|
|
(132 |
) |
|
|
(60 |
) |
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by continuing operating activities |
|
|
4,145 |
|
|
|
1,507 |
|
|
|
1,776 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from continuing investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(568 |
) |
|
|
(467 |
) |
|
|
(508 |
) |
Capitalized software |
|
|
(88 |
) |
|
|
(81 |
) |
|
|
(60 |
) |
Increase in non-proprietary accounts receivable |
|
|
(131 |
) |
|
|
(236 |
) |
|
|
(186 |
) |
Acquisition of The May Department Stores Company, net of cash acquired |
|
|
(5,321 |
) |
|
|
|
|
|
|
|
|
Proceeds from sale of non-proprietary accounts receivable |
|
|
1,388 |
|
|
|
|
|
|
|
|
|
Collection of notes receivable |
|
|
|
|
|
|
30 |
|
|
|
|
|
Disposition of property and equipment |
|
|
19 |
|
|
|
27 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
Net cash used by continuing investing activities |
|
|
(4,701 |
) |
|
|
(727 |
) |
|
|
(748 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from continuing financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Debt issued |
|
|
4,580 |
|
|
|
186 |
|
|
|
164 |
|
Financing costs |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
Debt repaid |
|
|
(4,755 |
) |
|
|
(365 |
) |
|
|
(457 |
) |
Dividends paid |
|
|
(157 |
) |
|
|
(93 |
) |
|
|
(69 |
) |
Increase (decrease) in outstanding checks |
|
|
(53 |
) |
|
|
38 |
|
|
|
(5 |
) |
Acquisition of treasury stock |
|
|
(7 |
) |
|
|
(901 |
) |
|
|
(645 |
) |
Issuance of common stock |
|
|
336 |
|
|
|
298 |
|
|
|
193 |
|
|
|
|
|
|
|
|
|
|
|
Net cash used by continuing financing activities |
|
|
(58 |
) |
|
|
(837 |
) |
|
|
(819 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by continuing operations |
|
|
(614 |
) |
|
|
(57 |
) |
|
|
209 |
|
Net cash provided by discontinued operating activities |
|
|
63 |
|
|
|
|
|
|
|
|
|
Net cash used by discontinued investing activities |
|
|
(61 |
) |
|
|
|
|
|
|
|
|
Net cash used by discontinued financing activities |
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used by discontinued operations |
|
|
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(620 |
) |
|
|
(57 |
) |
|
|
209 |
|
Cash and cash equivalents beginning of period |
|
|
868 |
|
|
|
925 |
|
|
|
716 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period |
|
$ |
248 |
|
|
$ |
868 |
|
|
$ |
925 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
457 |
|
|
$ |
300 |
|
|
$ |
269 |
|
Interest received |
|
|
42 |
|
|
|
16 |
|
|
|
8 |
|
Income taxes paid (net of refunds received) |
|
|
481 |
|
|
|
322 |
|
|
|
60 |
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
Note i:
This restated presentation reflects the reclassification of $2,195 million of the proceeds
from the sale of the FDS Credit Assets from (a) cash from continuing investing activities to (b)
cash from continuing operating activities. See Note 5 to the Consolidated Financial Statements for
a description of the transaction. The reclassified amount represents the portion of the proceeds
attributable to the Companys proprietary credit card accounts and related accounts receivable. As
a result of the restatement, the Companys net cash provided by continuing operating activities for
2005 increased by $2,195 million (from $1,950 million to $4,145 million) and the Companys net cash
used by continuing investing activities for 2005 increased by $2,195 million (from $2,506 million
to $4,701 million).
F-9
FEDERATED DEPARTMENT STORES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
1. |
Organization and Summary of Significant Accounting
Policies |
Federated Department Stores, Inc. and subsidiaries (the
Company) is a retail organization operating retail
stores that sell a wide range of merchandise, including
mens, womens and childrens apparel and
accessories, cosmetics, home furnishings and other consumer
goods.
The Companys fiscal year ends on the Saturday closest to
January 31. Fiscal years 2005, 2004 and 2003 ended on
January 28, 2006, January 29, 2005 and
January 31, 2004, respectively. References to years in the
consolidated financial statements relate to fiscal years rather
than calendar years.
The Consolidated Financial Statements include the accounts of
the Company and its wholly-owned subsidiaries. The Company from
time to time invests in companies engaged in complementary
businesses. Investments in companies in which the Company has
the ability to exercise significant influence, but not control,
are accounted for by the equity method. All marketable equity
and debt securities held by the Company are accounted for under
Statement of Financial Accounting Standards (SFAS)
No. 115, Accounting for Certain Investments in Debt
and Equity Securities, with unrealized gains and losses on
available-for-sale securities being included as a separate
component of accumulated other comprehensive income, net of
income tax effect. All other investments are carried at cost.
All significant intercompany transactions have been eliminated.
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues
and expenses during the reporting period. Such estimates and
assumptions are subject to inherent uncertainties, which may
result in actual amounts differing from reported amounts.
Certain reclassifications were made to prior years amounts
to conform with the classifications of such amounts for the most
recent year.
The Company operates in one segment as an operator of department
stores.
Net sales include merchandise sales, leased department income
and shipping and handling fees. Cost of sales consists of the
cost of merchandise, including inbound freight, and shipping and
handling costs.
Cash and cash equivalents include cash and liquid investments
with original maturities of three months or less.
The Company offers proprietary credit to its customers under
revolving accounts. Such revolving accounts are accepted on
customary revolving credit terms and offer the customer the
option of paying the entire balance on a
25-day basis without
incurring finance charges. Alternatively, customers may make
scheduled minimum payments and incur finance charges, which are
competitive with other retailers and lenders. Minimum payments
vary from 2.5% to 100.0% of the account balance, depending on
the size of the balance. The Company also offers proprietary
credit on deferred billing terms for periods not to exceed
F-10
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
one year. Such accounts are convertible to revolving credit, if
unpaid, at the end of the deferral period. Finance charge income
is treated as a reduction of selling, general and administrative
expenses.
On October 24, 2005, the Company sold certain of its
proprietary and all of its non-proprietary credit card accounts
and related receivables to Citibank, N.A. (see Note 5). As
of January 28, 2006, the proprietary accounts receivable in
the Consolidated Balance Sheet relate to The May Department
Stores Company (May) account holders.
The Company evaluates the collectibility of its proprietary and
non-proprietary accounts receivable based on a combination of
factors, including analysis of historical trends, aging of
accounts receivable, write-off experience and expectations of
future performance. Proprietary and non-proprietary accounts
receivable are considered delinquent if more than one scheduled
minimum payment is missed. Delinquent proprietary accounts of
Federated were generally written off automatically after the
passage of 210 days without receiving a full scheduled
monthly payment. Delinquent non-proprietary accounts and
delinquent proprietary accounts of May are generally written off
automatically after the passage of 180 days without
receiving a full scheduled monthly payment. Accounts are written
off sooner in the event of customer bankruptcy or other
circumstances that make further collection unlikely. The Company
currently reserves May doubtful proprietary accounts with a
methodology based upon historical write-off performance in
addition to factoring in a flow rate performance tied to the
customer delinquency trend. The Company previously reserved for
Federateds doubtful proprietary accounts based on a
loss-to-collections
rate and Federateds doubtful non-proprietary accounts
based on a roll-reserve rate.
Merchandise inventories are valued at lower of cost or market
using the last-in,
first-out (LIFO) retail inventory method. Under the retail
inventory method, inventory is segregated into departments of
merchandise having similar characteristics, and is stated at its
current retail selling value. Inventory retail values are
converted to a cost basis by applying specific average cost
factors for each merchandise department. Cost factors represent
the average
cost-to-retail ratio
for each merchandise department based on beginning inventory and
the fiscal year purchase activity. The retail inventory method
inherently requires management judgments and estimates, such as
the amount and timing of permanent markdowns to clear
unproductive or slow-moving inventory, which may impact the
ending inventory valuation as well as gross margins.
Permanent markdowns designated for clearance activity are
recorded when the utility of the inventory has diminished.
Factors considered in the determination of permanent markdowns
include current and anticipated demand, customer preferences,
age of the merchandise and fashion trends. When a decision is
made to permanently mark down merchandise, the resulting gross
margin reduction is recognized in the period the markdown is
recorded.
Shrinkage is estimated as a percentage of sales for the period
from the last inventory date to the end of the fiscal period.
Such estimates are based on experience and the most recent
physical inventory results. While it is not possible to quantify
the impact from each cause of shrinkage, the Company has loss
prevention programs and policies that are intended to minimize
shrinkage. Physical inventories are generally taken within each
merchandise department annually and inventory records are
adjusted accordingly.
F-11
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The Company receives cash or allowances from merchandise vendors
as purchase price adjustments and in connection with cooperative
advertising programs. Purchase price adjustments are generally
credited to cost of sales and cooperative advertising allowances
are generally credited against advertising expense in accordance
with Emerging Issues Task Force (EITF) Issue
No. 02-16,
Accounting by a Customer (Including a Reseller) for
Certain Consideration Received from a Vendor.
Depreciation of owned properties is provided primarily on a
straight-line basis over the estimated asset lives, which range
from 15 to 50 years for buildings and building equipment
and 3 to 15 years for fixtures and equipment. Real estate
taxes and interest on construction in progress and land under
development are capitalized. Amounts capitalized are amortized
over the estimated lives of the related depreciable assets. The
Company receives contributions from developers and merchandise
vendors to fund building improvement and the construction of
vendor shops. Such contributions are netted against the capital
expenditures.
Buildings on leased land and leasehold improvements are
amortized over the shorter of their economic lives or the lease
term, beginning on the date the asset is put into use. The
Company receives contributions from landlords to fund buildings
and leasehold improvements. Such contributions are recorded as
deferred rent and amortized as reductions to lease expense over
the lease term.
The Company recognizes operating lease minimum rentals on a
straight-line basis over the lease term. Executory costs such as
real estate taxes and maintenance, and contingent rentals such
as those based on a percentage of sales are recognized as
incurred.
The lease term, which includes all renewal periods that are
considered to be reasonably assured, begins on the date the
Company has access to the leased property.
During 2004, the Company reviewed its accounting for leases in
accordance with the accounting policies set out above. As a
result of this review, certain errors were identified and were
corrected in the fourth quarter of 2004. Depreciation expense
was increased by $42 million and rent expense was decreased
by approximately the same amount, resulting in an insignificant
impact on selling, general and administrative expenses.
Additionally, property and equipment, net was increased by
$65 million and accounts payable and accrued liabilities
were increased by approximately the same amount. The impact of
these corrections on 2004 and prior year consolidated financial
statements was not material.
The carrying value of long-lived assets is periodically reviewed
by the Company whenever events or changes in circumstances
indicate that a potential impairment has occurred. For
long-lived assets held for use, a potential impairment has
occurred if projected future undiscounted cash flows are less
than the carrying value of the assets. The estimate of cash
flows includes managements assumptions of cash inflows and
outflows directly resulting from the use of those assets in
operations. When a potential impairment has occurred, an
impairment write-down is recorded if the carrying value of the
long-lived asset exceeds its fair value. The Company believes
its estimated cash flows are sufficient to support the carrying
value of its long-lived assets. If estimated cash flows
significantly differ in the future, the Company may be required
to record asset impairment write-downs.
For long-lived assets held for disposal by sale, an impairment
charge is recorded if the carrying amount of the asset exceeds
its fair value less costs to sell. Such valuations include
estimations of fair
F-12
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
values and incremental direct costs to transact a sale. For
long-lived assets to be abandoned, the Company considers the
asset to be disposed of when it ceases to be used. If the
Company commits to a plan to abandon a long-lived asset before
the end of its previously estimated useful life, depreciation
estimates are revised accordingly.
In addition, liabilities arise such as severance, contractual
obligations and other accruals associated with store closings
from decisions to dispose of assets. The Company estimates these
liabilities based on the facts and circumstances in existence
for each restructuring decision. The amounts the Company will
ultimately realize or disburse could differ from the amounts
assumed in arriving at the asset impairment and restructuring
charge recorded.
Goodwill and intangible assets having indefinite lives are not
being amortized to earnings, but instead are subject to periodic
testing for impairment. Goodwill and other intangible assets of
a reporting unit are tested for impairment on an annual basis
and more frequently if certain indicators are encountered.
Intangible assets with determinable useful lives are amortized
over their estimated useful lives.
The Company capitalizes purchased and internally developed
software and amortizes such costs to expense on a straight-line
basis over 2-5 years. Capitalized software is included in
other assets.
The Company is self-insured for workers compensation and public
liability claims up to certain maximum liability amounts.
Although the amounts accrued are actuarially determined based on
analysis of historical trends of losses, settlements, litigation
costs and other factors, the amounts the Company will ultimately
disburse could differ from such accrued amounts.
The Company, through its actuaries, utilizes assumptions when
estimating the liabilities for pension and other employee
benefit plans. These assumptions, where applicable, include the
discount rates used to determine the actuarial present value of
projected benefit obligations, the rate of increase in future
compensation levels, the long-term rate of return on assets and
the growth in health care costs. The cost of these benefits is
recognized in the consolidated financial statements over an
employees term of service with the Company, and the
benefits are reported in other liabilities.
Sales of merchandise are recorded at the time of delivery and
reported net of merchandise returns. An estimated allowance for
future sales returns is recorded and cost of sales is adjusted
accordingly.
Advertising and promotional costs, net of cooperative
advertising allowances, amounted to $1,076 million for
2005, $716 million for 2004 and $700 million for 2003.
Department store non-direct response advertising and promotional
costs are either expensed as incurred or the first time the
advertising occurs. Direct response advertising and promotional
costs are deferred and expensed over the period during which the
sales are expected to occur, generally one to four months.
Financing costs are amortized using the effective interest
method over the life of the related debt.
Income taxes are accounted for under the asset and liability
method. Deferred income tax assets and liabilities are
recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases,
and net operating loss and tax credit carryforwards. Deferred
income tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which
those temporary differences
F-13
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
are expected to be recovered or settled. The effect on deferred
income tax assets and liabilities of a change in tax rates is
recognized in the consolidated statement of income in the period
that includes the enactment date. Deferred income tax assets are
reduced by a valuation allowance when it is more likely than not
that some portion of the deferred income tax assets will not be
realized.
The Company records derivative transactions according to the
provisions of SFAS No. 133, Accounting for
Derivative Instruments and Hedging Activities, as amended,
which establishes accounting and reporting standards for
derivative instruments and hedging activities and requires
recognition of all derivatives as either assets or liabilities
and measurement of those instruments at fair value. The Company
makes limited use of derivative financial instruments. On the
date that the Company enters into a derivative contract, the
Company designates the derivative instrument as either a fair
value hedge, cash flow hedge or as a free-standing derivative
instrument, each of which would receive different accounting
treatment. Prior to entering into a hedge transaction, the
Company formally documents the relationship between hedging
instruments and hedged items, as well as the risk management
objective and strategy for undertaking various hedge
transactions. Derivative instruments that the Company may use as
part of its interest rate risk management strategy include
interest rate swap and interest rate cap agreements. At
January 28, 2006, the Company was not a party to any
derivative financial instruments.
The Company accounts for its stock-based employee compensation
plan in accordance with Accounting Principles Board
(APB) Opinion No. 25 and related
interpretations (see Note 15). No stock-based employee
compensation cost related to stock options is currently
reflected in net income, as all options granted under the plan
have an exercise price at least equal to the market value of the
underlying common stock on the date of grant. The following
table illustrates the effect on net income and earnings per
share if the Company had applied the fair value recognition
provisions of SFAS No. 123, Accounting for
Stock-Based Compensation, for stock options granted.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions, except per share data) | |
Net income, as reported
|
|
$ |
1,406 |
|
|
$ |
689 |
|
|
$ |
693 |
|
Add stock-based employee compensation cost included in reported
net income, net of related tax benefit
|
|
|
7 |
|
|
|
7 |
|
|
|
2 |
|
Deduct stock-based employee compensation cost determined under
the fair value method for all awards, net of related tax benefit
|
|
|
(39 |
) |
|
|
(41 |
) |
|
|
(48 |
) |
|
|
|
|
|
|
|
|
|
|
Pro forma net income
|
|
$ |
1,374 |
|
|
$ |
655 |
|
|
$ |
647 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic as reported
|
|
$ |
6.60 |
|
|
$ |
3.93 |
|
|
$ |
3.76 |
|
|
|
|
|
|
|
|
|
|
|
|
Basic pro forma
|
|
$ |
6.45 |
|
|
$ |
3.74 |
|
|
$ |
3.51 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted as reported
|
|
$ |
6.47 |
|
|
$ |
3.86 |
|
|
$ |
3.71 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted pro forma
|
|
$ |
6.30 |
|
|
$ |
3.65 |
|
|
$ |
3.48 |
|
|
|
|
|
|
|
|
|
|
|
F-14
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Stock-based employee compensation cost included in reported net
income consists of compensation expense for restricted stock
grants and a stock credit plan. Beginning in 2004, key
management personnel became eligible to earn a stock credit
grant over a two-year performance period ended January 28,
2006. In general, each stock credit is intended to represent the
right to receive the value associated with one share of the
Companys common stock. The value of one-half of the stock
credits held by participants will be paid in cash in early 2008
and the value of the other half of such stock credits will be
paid in cash in early 2009. Compensation cost related to the
stock credit plan amounting to $9 million in each of 2005
and 2004 is included in selling, general and administrative
expenses.
In November 2004, the FASB issued SFAS No. 151,
Inventory Costs An Amendment of ARB
No. 43, Chapter 4. This statement amends the
guidance in ARB No. 43, Chapter 4, Inventory
Pricing, to clarify the accounting for abnormal amounts of
idle facility expense, freight, handling costs, and wasted
material (spoilage) and is effective for fiscal years
beginning after June 15, 2005. The Company does not
anticipate that the adoption of this statement will have a
material impact on the Companys consolidated financial
position, results of operations or cash flows.
In December 2004, the FASB issued SFAS No. 153,
Exchanges of Nonmonetary Assets An Amendment
of APB Opinion No. 29, Accounting for Nonmonetary
Transactions. This statement eliminates the exception from
fair value measurement for nonmonetary exchanges of similar
productive assets in paragraph 21(b) of APB Opinion
No. 29, and replaces it with an exception for exchanges
that do not have commercial substance. The provisions of the
statement are effective for fiscal periods beginning after
June 15, 2005. The Company does not anticipate that the
adoption of this statement will have a material impact on the
Companys consolidated financial position, results of
operations or cash flows.
In December 2004, the FASB issued SFAS No. 123
(revised 2004), Share-Based Payment
(SFAS 123R). This statement is a revision of
SFAS No. 123, Accounting for Stock-Based
Compensation (SFAS 123), and supersedes
APB Opinion No. 25, Accounting for Stock Issued to
Employees. SFAS 123R requires all share-based
payments to employees, including grants of employee stock
options, to be recognized in the financial statements based on
their fair values. Under the provisions of this statement, the
Company must determine the appropriate fair value model to be
used for valuing share-based payments, the amortization method
for compensation cost and the transition method to be used at
the date of adoption. The transition alternatives include
retrospective and prospective adoption methods. Under the
retrospective method, prior periods may be restated based on the
amounts previously recognized under SFAS 123 for purposes
of pro forma disclosures either for all periods presented or as
of the beginning of the year of adoption. The prospective method
requires that compensation expense be recognized beginning with
the effective date, based on the requirements of this statement,
for all share-based payments granted after the effective date,
and based on the requirements of SFAS 123, for all awards
granted to employees prior to the effective date of this
statement that remain unvested on the effective date.
The Company has decided to adopt SFAS 123R for its fiscal
year beginning January 29, 2006 using the prospective
method. The impact of adopting SFAS 123R cannot be
accurately estimated since it will depend on levels of
share-based awards granted in the future, the stock price at the
date of grant and other factors used in the Black-Scholes option
pricing model. However, had the Company adopted SFAS 123R
F-15
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
in prior periods, the impact of this statement would have
approximated the impact of the fair value recognition provisions
of SFAS 123 as previously disclosed by the Company on a pro
forma basis.
In February 2006, the FASB issued SFAS No. 155,
Accounting for Certain Hybrid Financial Instruments
(SFAS 155), which amended certain provisions of
SFAS No. 133 and SFAS No. 140. SFAS 155
is effective for all financial instruments acquired, issued or
subject to a remeasurement (new basis) event after the beginning
of a companys first fiscal year that begins after
September 15, 2006. The Company does not anticipate that
the adoption of this statement will have a material impact on
the Companys consolidated financial position, results of
operations or cash flows.
On August 30, 2005, the Company completed the acquisition
of The May Department Stores Company (May). The
results of Mays operations have been included in the
consolidated financial statements since that date. The acquired
May operations include approximately 500 regional department
stores and approximately 700 bridal and formalwear stores
nationwide. As a result of the acquisition and the planned
integration of the acquired May operations, the Company will
operate approximately 900 department stores in 45 states,
the District of Columbia, Guam and Puerto Rico. Most of the
acquired May department stores will be converted to the
Macys nameplate in September 2006, resulting in a national
retailer with stores in almost all major markets. The Company
expects to realize cost synergies resulting from the
consolidation of central functions, division integrations and
the adoption of best practices across the combined company.
The Company has announced its intention to divest approximately
80 of the combined Companys stores (including
approximately 40 acquired May locations) and certain duplicate
facilities, including distribution centers, call centers and
corporate offices. The 80 stores accounted for
approximately $2.2 billion of 2005 sales on a pro forma
basis. On September 20, 2005 and January 12, 2006, the
Company announced its intention to dispose of the acquired May
Bridal Group division, which includes the operations of
Davids Bridal, After Hours Formalwear and Priscilla of
Boston, and the acquired Lord & Taylor division of May,
respectively. Accordingly, the operations of these acquired
businesses are presented as discontinued operations (see
Note 4). Pursuant to the Purchase, Sale and Servicing
Transfer Agreement (see Note 5), the acquired May credit
card accounts and related receivables will be sold to Citigroup
prior to August 30, 2006.
The aggregate purchase price for the merger with May (the
Merger) was approximately $11.7 billion,
including approximately $5.7 billion of cash and
approximately 100 million shares of Company common stock
and options to purchase an additional 9.4 million shares of
Company common stock valued at approximately $6.0 billion
in the aggregate. The value of the approximately
100 million shares of Company common stock was determined
based on the average market price of the Companys stock
from February 24, 2005 to March 2, 2005. In connection
with the Merger, the Company also assumed approximately
$6.0 billion of May debt.
F-16
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The May purchase price has been allocated to the assets acquired
and liabilities assumed based on their fair values, and is
subject to the final fair value determination of certain assets
and liabilities. The following table summarizes the preliminary
purchase price allocation at the date of acquisition:
|
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Current assets, excluding assets of discontinued operations
|
|
$ |
5,376 |
|
Assets of discontinued operations
|
|
|
1,689 |
|
Property and equipment
|
|
|
6,456 |
|
Goodwill
|
|
|
9,260 |
|
Intangible assets
|
|
|
735 |
|
Other assets
|
|
|
32 |
|
|
|
|
|
|
Total assets acquired
|
|
|
23,548 |
|
Current liabilities, excluding short-term debt and liabilities
of discontinued operations
|
|
|
(3,150 |
) |
Liabilities of discontinued operations
|
|
|
(440 |
) |
Short-term debt
|
|
|
(248 |
) |
Long-term debt
|
|
|
(6,255 |
) |
Other liabilities
|
|
|
(1,706 |
) |
|
|
|
|
|
Total liabilities assumed
|
|
|
(11,799 |
) |
|
|
|
|
|
Total purchase price
|
|
$ |
11,749 |
|
|
|
|
|
The following pro forma information presents the Companys
net sales, income from continuing operations, net income and
diluted earnings per share as if the Companys acquisition
of May and Mays acquisition of the Marshall Fields
department store group on July 31, 2004 had occurred on
February 1, 2004:
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
|
(millions, except | |
|
|
per share data) | |
Net sales
|
|
$ |
28,989 |
|
|
$ |
29,222 |
|
Income from continuing operations
|
|
|
1,398 |
|
|
|
963 |
|
Net income
|
|
|
1,455 |
|
|
|
1,032 |
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$ |
5.08 |
|
|
$ |
3.46 |
|
|
Income from discontinued operations
|
|
|
.21 |
|
|
|
.25 |
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
5.29 |
|
|
$ |
3.71 |
|
|
|
|
|
|
|
|
Pro forma adjustments have been made to reflect depreciation and
amortization using asset values recognized after applying
purchase accounting adjustments and interest expense on
borrowings used to finance the acquisition. Certain
non-recurring charges of $194 million recorded by May prior
to August 30, 2005 directly related to the acquisition,
including $114 million of accelerated stock compensation
expense
F-17
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
triggered by the approval of the acquisition by Mays
stockholders and the subsequent completion of the acquisition,
and approximately $66 million of direct transaction costs,
have been excluded from the pro forma information presented
above.
The pro forma information for 2005 includes a $480 million
pre-tax gain recognized on the sale of the FDS Credit Assets and
$194 million of May integration costs and related inventory
valuation adjustments. The pro forma information for 2004
includes costs incurred in connection with the Macys home
store centralization, the Burdines-Macys consolidation and
other store closings of $99 million. The pro forma
information for 2004 also includes $59 million of interest
expense associated with the repurchase of $274 million of
Federateds 8.5% senior notes due 2010.
This pro forma information is presented for informational
purposes only and is not necessarily indicative of actual
results had the acquisitions been effected at February 1,
2004, is not necessarily indicative of future results, and does
not reflect potential synergies, integration costs, or other
such costs or savings.
May integration costs represent the costs associated with the
integration of the acquired May businesses with the
Companys pre-existing businesses and the consolidation of
certain operations of the Company. The Company has announced
that it plans to divest approximately 80 locations (including
approximately 40 Macys stores) as a result of the
acquisition of May.
During 2005, the Company recorded $194 million of
integration costs associated with the acquisition of May,
including $25 million of inventory valuation adjustments
associated with the combination and integration of the
Companys and Mays merchandise assortments.
$125 million of these costs relate to impairment charges of
certain Macys locations planned to be disposed of. The
fair values of the locations planned to be disposed of were
determined based on prices of similar assets. The Company is
continuing to study its store portfolio in light of the
acquisition of May and some plans may change as conversion dates
approach. The remaining $44 million of May integration
costs incurred in 2005 represents expenses associated with the
preliminary planning activities in connection with the
consolidation and integration of Mays businesses with the
Companys pre-existing businesses and includes consulting
fees, EDP system integration costs, travel and other costs.
|
|
4. |
Discontinued Operations |
On September 20, 2005 and January 12, 2006, the
Company announced its intention to dispose of the acquired May
Bridal Group division, which includes the operations of
Davids Bridal, After Hours Formalwear and Priscilla of
Boston, and the acquired Lord & Taylor division of May,
respectively. Accordingly, for financial statement purposes, the
assets, liabilities, results of operations and cash flows of
these businesses have been segregated from those of continuing
operations for all periods presented.
Discontinued operations include sales of approximately
$957 million for 2005. No consolidated interest expense has
been allocated to discontinued operations. For 2005, income from
discontinued operations totaled $55 million before income
taxes, with related income tax expense of $22 million.
F-18
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The assets and liabilities of discontinued operations are as
follows:
|
|
|
|
|
|
|
January 28, | |
|
|
2006 | |
|
|
| |
|
|
(millions) | |
Accounts receivable
|
|
$ |
156 |
|
Merchandise inventories
|
|
|
419 |
|
Property and Equipment net
|
|
|
627 |
|
Goodwill and other intangible assets net
|
|
|
446 |
|
Other assets
|
|
|
65 |
|
|
|
|
|
|
|
$ |
1,713 |
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$ |
317 |
|
Income taxes
|
|
|
131 |
|
Other liabilities
|
|
|
16 |
|
|
|
|
|
|
|
$ |
464 |
|
|
|
|
|
|
|
5. |
Sale of Credit Card Accounts and Receivables |
On June 1, 2005, the Company entered into a Purchase, Sale
and Servicing Transfer Agreement (the Purchase
Agreement) with Citibank, N.A. pursuant to which the
Company agreed to sell to Citibank (i) the proprietary and
non-proprietary credit card accounts owned by the Company,
together with related receivables balances, and the capital
stock of Prime Receivables Corporation, a wholly owned
subsidiary of the Company, which owns all of the Companys
interest in the Prime Credit Card Master Trust (the FDS
Credit Assets), (ii) the Macys
credit card accounts owned by GE Money Bank and Monogram
Credit Services, LLC (collectively,
GE Bank), together with related receivables
balances (the GE/Macys Credit Assets), upon
the termination of the Companys credit card program
agreement with GE Bank, and (iii) the proprietary
credit card accounts owned by May, together with related
receivables balances (the May Credit Assets) prior
to August 30, 2006.
On October 24, 2005, the Company completed the sale of the
FDS Credit Assets for a cash purchase price of approximately
$3.6 billion, resulting in a pre-tax gain of
$480 million. The net proceeds received, after eliminating
related receivables backed financings, were used to repay debt
associated with the acquisition of May.
The pre-tax gain on sale of the FDS Credit Assets is as follows:
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Total cash proceeds
|
|
$ |
3,583 |
|
Net receivables sold
|
|
|
(3,091 |
) |
Transaction costs
|
|
|
(12 |
) |
|
|
|
|
|
|
$ |
480 |
|
|
|
|
|
F-19
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
As a result of the sale of the FDS Credit Assets, the
Companys Federal, State and Local income tax was benefited
by approximately $85 million to reduce the valuation
allowance associated with capital loss carryforwards.
In connection with the Purchase Agreement, the Company and
Citibank entered into a long-term marketing and servicing
alliance pursuant to the terms of a Credit Card Program
Agreement (the Program Agreement) with an initial
term of 10 years commencing from the date of the last
closing under the Purchase Agreement and, unless terminated by
either party as of the expiration of the initial term, an
additional renewal term of three years. The Program Agreement
provides for, among other things, (i) the ownership by
Citibank of the accounts purchased by Citibank pursuant to the
Purchase Agreement, (ii) the ownership by Citibank of new
accounts opened by the Companys customers, (iii) the
provision of credit by Citibank to the holders of the credit
cards associated with the foregoing accounts, (iv) the
servicing of the foregoing accounts, and (v) the allocation
between Citibank and the Company of the economic benefits and
burdens associated with the foregoing and other aspects of the
alliance.
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Due from proprietary credit card holders
|
|
$ |
1,863 |
|
|
$ |
2,208 |
|
Less allowance for doubtful accounts
|
|
|
43 |
|
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
1,820 |
|
|
|
2,141 |
|
Estimated premium on acquired May Credit Assets
|
|
|
229 |
|
|
|
|
|
Due from non-proprietary credit card holders
|
|
|
|
|
|
|
1,115 |
|
Less allowance for doubtful accounts
|
|
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,069 |
|
Other receivables
|
|
|
473 |
|
|
|
208 |
|
|
|
|
|
|
|
|
|
|
$ |
2,522 |
|
|
$ |
3,418 |
|
|
|
|
|
|
|
|
Sales through the Companys proprietary credit plans were
$5,421 million for 2005, $4,401 million for 2004 and
$4,225 million for 2003. Finance charge income related to
proprietary credit card holders amounted to $359 million
for 2005, $354 million for 2004 and $351 million for
2003. Finance charge income related to non-proprietary credit
card holders amounted to $98 million for 2005,
$100 million for 2004 and $67 million for 2003. The
amounts for 2005 include the impact from the FDS Credit Assets
up to October 24, 2005 and the May Credit Assets since
August 30, 2005.
The credit plans relating to certain operations of the Company
are owned by GE Bank. However, the Company participates
with GE Bank in the net operating results of such plans. As of
January 28, 2006, the net balance of receivables owned by
GE Bank amounted to $1,217 million. Various
arrangements between the Company and GE Bank are set forth
in a credit card program agreement. The Company has provided GE
Bank with a notice of its election to terminate the
Companys credit card program agreement
F-20
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
with GE Bank effective as of May 1, 2006. The Company has
entered into a Sale and Purchase Agreement with GE Bank pursuant
to which, subject to the receipt of all required regulatory
approvals, the Company shall purchase from GE Bank all of the
GE/ Macys Credit Assets owned by GE Bank as of
11:59 p.m. on the day immediately preceding the closing
date. Pursuant to the credit card program agreement, the
purchase price for the GE/ Macys Credit Assets will be
equal to the net book value (as such term is defined
in the credit card program agreement) of the assets to be
purchased as of the purchase date.
Changes in the allowance for doubtful accounts related to
proprietary credit card holders are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Balance, beginning of year
|
|
$ |
67 |
|
|
$ |
81 |
|
|
$ |
85 |
|
Acquisition
|
|
|
45 |
|
|
|
|
|
|
|
|
|
Charged to costs and expenses
|
|
|
100 |
|
|
|
117 |
|
|
|
137 |
|
Net uncollectible balances written-off
|
|
|
(112 |
) |
|
|
(131 |
) |
|
|
(141 |
) |
Sale of FDS Credit Assets
|
|
|
(57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
$ |
43 |
|
|
$ |
67 |
|
|
$ |
81 |
|
|
|
|
|
|
|
|
|
|
|
Changes in the allowance for doubtful accounts related to
non-proprietary credit card holders are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Balance, beginning of year
|
|
$ |
46 |
|
|
$ |
35 |
|
|
$ |
20 |
|
Charged to costs and expenses
|
|
|
43 |
|
|
|
60 |
|
|
|
45 |
|
Net uncollectible balances written-off
|
|
|
(40 |
) |
|
|
(49 |
) |
|
|
(30 |
) |
Sale of FDS Credit Assets
|
|
|
(49 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
$ |
|
|
|
$ |
46 |
|
|
$ |
35 |
|
|
|
|
|
|
|
|
|
|
|
Merchandise inventories were $5,459 million at
January 28, 2006, compared to $3,120 million at
January 29, 2005. At these dates, the cost of inventories
using the LIFO method approximated the cost of such inventories
using the FIFO method. The application of the LIFO method did
not impact cost of sales for 2005, 2004 or 2003.
F-21
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Land
|
|
$ |
1,893 |
|
|
$ |
966 |
|
Buildings on owned land
|
|
|
5,241 |
|
|
|
2,428 |
|
Buildings on leased land and leasehold improvements
|
|
|
2,728 |
|
|
|
1,749 |
|
Fixtures and equipment
|
|
|
6,261 |
|
|
|
4,581 |
|
Leased properties under capitalized leases
|
|
|
127 |
|
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
16,250 |
|
|
|
9,798 |
|
|
Less accumulated depreciation and amortization
|
|
|
4,216 |
|
|
|
3,780 |
|
|
|
|
|
|
|
|
|
|
$ |
12,034 |
|
|
$ |
6,018 |
|
|
|
|
|
|
|
|
In connection with various shopping center agreements, the
Company is obligated to operate certain stores within the
centers for periods of up to 20 years. Some of these
agreements require that the stores be operated under a
particular name.
The Company leases a portion of the real estate and personal
property used in its operations. Most leases require the Company
to pay real estate taxes, maintenance and other executory costs;
some also require additional payments based on percentages of
sales and some contain purchase options. Certain of the
Companys real estate leases have terms that extend for
significant numbers of years and provide for rental rates that
increase or decrease over time. In addition, certain of these
leases contain covenants that restrict the ability of the tenant
(typically a subsidiary of the Company) to take specified
actions (including the payment of dividends or other amounts on
account of its capital stock) unless the tenant satisfies
certain financial tests.
F-22
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Minimum rental commitments (excluding executory costs) at
January 28, 2006, for noncancellable leases are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized | |
|
Operating | |
|
|
|
|
Leases | |
|
Leases | |
|
Total | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Fiscal year:
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
$ |
16 |
|
|
$ |
229 |
|
|
$ |
245 |
|
2007
|
|
|
16 |
|
|
|
222 |
|
|
|
238 |
|
2008
|
|
|
15 |
|
|
|
209 |
|
|
|
224 |
|
2009
|
|
|
15 |
|
|
|
194 |
|
|
|
209 |
|
2010
|
|
|
15 |
|
|
|
181 |
|
|
|
196 |
|
After 2010
|
|
|
94 |
|
|
|
2,380 |
|
|
|
2,474 |
|
|
|
|
|
|
|
|
|
|
|
Total minimum lease payments
|
|
|
171 |
|
|
$ |
3,415 |
|
|
$ |
3,586 |
|
|
|
|
|
|
|
|
|
|
|
Less amount representing interest
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Present value of net minimum capitalized lease payments
|
|
$ |
107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized leases are included in the Consolidated Balance
Sheets as property and equipment while the related obligation is
included in short-term ($8 million) and long-term
($99 million) debt. Amortization of assets subject to
capitalized leases is included in depreciation and amortization
expense. Total minimum lease payments shown above have not been
reduced by minimum sublease rentals of approximately
$2 million on capitalized leases and $53 million on
operating leases.
The Company is a guarantor with respect to certain lease
obligations associated with businesses divested by May prior to
the merger. The leases, one of which includes potential
extensions to 2087, have future minimum lease payments
aggregating approximately $759 million and are offset by
payments from existing tenants and subtenants. In addition, the
Company is liable for other expenses related to the above
leases, such as property taxes and common area maintenance,
which are also payable by existing tenants and subtenants.
Potential liabilities related to these guarantees are subject to
certain defenses by the Company. The Company believes that the
risk of significant loss from the guarantees of these lease
obligations is remote.
F-23
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Rental expense consists of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Real estate (excluding executory costs)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent rentals
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
Operating leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum rentals
|
|
|
189 |
|
|
|
133 |
|
|
|
173 |
|
|
|
Contingent rentals
|
|
|
21 |
|
|
|
17 |
|
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211 |
|
|
|
151 |
|
|
|
193 |
|
|
|
|
|
|
|
|
|
|
|
|
Less income from subleases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized leases
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
Operating leases
|
|
|
21 |
|
|
|
19 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
|
|
|
20 |
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
189 |
|
|
$ |
131 |
|
|
$ |
172 |
|
|
|
|
|
|
|
|
|
|
|
Personal property Operating leases
|
|
$ |
12 |
|
|
$ |
13 |
|
|
$ |
14 |
|
|
|
|
|
|
|
|
|
|
|
Minimum rental expense for operating leases for 2004 reflects a
$42 million reduction for lease accounting policy changes,
including $24 million of deferred rent income amortization.
F-24
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
9. |
Goodwill and Other Intangible Assets |
Goodwill during 2005 increased as a result of the acquisition of
May (see Note 2). Goodwill during 2004 was reduced by
$2 million related to tax benefits recorded by the Company
(see Note 12).
The following summarizes the Companys goodwill and other
intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Non-amortizing intangible assets:
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$ |
9,520 |
|
|
$ |
260 |
|
|
Tradenames
|
|
|
487 |
|
|
|
377 |
|
|
|
|
|
|
|
|
|
|
$ |
10,007 |
|
|
$ |
637 |
|
|
|
|
|
|
|
|
Amortizing intangible assets:
|
|
|
|
|
|
|
|
|
|
Favorable leases
|
|
$ |
411 |
|
|
$ |
|
|
|
Customer relationships
|
|
|
188 |
|
|
|
|
|
|
Tradenames
|
|
|
24 |
|
|
|
|
|
|
Customer lists
|
|
|
4 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
627 |
|
|
|
2 |
|
|
|
|
|
|
|
|
Accumulated amortization:
|
|
|
|
|
|
|
|
|
|
Favorable leases
|
|
|
(14 |
) |
|
|
|
|
|
Customer relationships
|
|
|
(8 |
) |
|
|
|
|
|
Tradenames
|
|
|
(10 |
) |
|
|
|
|
|
Customer lists
|
|
|
(2 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
(34 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
$ |
593 |
|
|
$ |
1 |
|
|
|
|
|
|
|
|
Intangible amortization expense amounted to $33 million for
2005 and less than $1 million for 2004 and 2003.
Future estimated intangible amortization expense is shown below:
|
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Fiscal year:
|
|
|
|
|
|
2006
|
|
$ |
68 |
|
|
2007
|
|
|
52 |
|
|
2008
|
|
|
52 |
|
|
2009
|
|
|
51 |
|
|
2010
|
|
|
50 |
|
As a result of the acquisition of May (see Note 2), the
Company established intangible assets related to favorable
leases, customer lists, customer relationships and both definite
and indefinite lived tradenames. Favorable lease intangible
assets are being amortized over their respective lease terms
(weighted average life of approximately twelve years), customer
relationship intangible assets are being amortized over their
estimated useful lives of ten years and customer list intangible
assets and certain tradename intangible assets are being
amortized over their estimated useful lives of one year. The
weighted average life of all customer list intangible assets,
including previously acquired customer lists, is approximately
two years.
F-25
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The Companys debt is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Short-term debt:
|
|
|
|
|
|
|
|
|
|
Commercial paper
|
|
$ |
1,199 |
|
|
$ |
|
|
|
8.85% Senior debentures due 2006
|
|
|
100 |
|
|
|
|
|
|
Receivables backed financings
|
|
|
|
|
|
|
1,236 |
|
|
Capital lease and current portion of long-term obligations
|
|
|
24 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
$ |
1,323 |
|
|
$ |
1,242 |
|
|
|
|
|
|
|
|
F-26
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Long-term debt:
|
|
|
|
|
|
|
|
|
|
4.8% Senior notes due 2009
|
|
$ |
600 |
|
|
$ |
|
|
|
6.625% Senior notes due 2008
|
|
|
500 |
|
|
|
500 |
|
|
6.625% Senior notes due 2011
|
|
|
500 |
|
|
|
500 |
|
|
5.75% Senior notes due 2014
|
|
|
500 |
|
|
|
|
|
|
3.95% Senior notes due 2007
|
|
|
400 |
|
|
|
|
|
|
6.9% Senior debentures due 2029
|
|
|
400 |
|
|
|
400 |
|
|
6.7% Senior debentures due 2034
|
|
|
400 |
|
|
|
|
|
|
6.3% Senior notes due 2009
|
|
|
350 |
|
|
|
350 |
|
|
7.45% Senior debentures due 2017
|
|
|
300 |
|
|
|
300 |
|
|
6.65% Senior debentures due 2024
|
|
|
300 |
|
|
|
|
|
|
7.0% Senior debentures due 2028
|
|
|
300 |
|
|
|
300 |
|
|
8.75% Senior debentures due 2029
|
|
|
250 |
|
|
|
|
|
|
6.9% Senior debentures due 2032
|
|
|
250 |
|
|
|
|
|
|
7.9% Senior debentures due 2007
|
|
|
225 |
|
|
|
|
|
|
8.0% Senior debentures due 2012
|
|
|
200 |
|
|
|
|
|
|
8.5% Senior debentures due 2019
|
|
|
200 |
|
|
|
|
|
|
8.3% Senior debentures due 2026
|
|
|
200 |
|
|
|
|
|
|
6.7% Senior debentures due 2028
|
|
|
200 |
|
|
|
|
|
|
7.875% Senior debentures due 2030
|
|
|
200 |
|
|
|
|
|
|
7.875% Senior debentures due 2036
|
|
|
200 |
|
|
|
|
|
|
6.79% Senior debentures due 2027
|
|
|
165 |
|
|
|
165 |
|
|
5.95% Senior notes due 2008
|
|
|
150 |
|
|
|
|
|
|
10.625% Senior debentures due 2010
|
|
|
150 |
|
|
|
|
|
|
7.45% Senior debentures due 2011
|
|
|
150 |
|
|
|
|
|
|
8.125% Senior debentures due 2035
|
|
|
150 |
|
|
|
|
|
|
7.625% Senior debentures due 2013
|
|
|
125 |
|
|
|
|
|
|
7.45% Senior debentures due 2016
|
|
|
125 |
|
|
|
|
|
|
7.5% Senior debentures due 2015
|
|
|
100 |
|
|
|
|
|
|
10.25% Senior debentures due 2021
|
|
|
100 |
|
|
|
|
|
|
7.6% Senior debentures due 2025
|
|
|
100 |
|
|
|
|
|
|
8.5% Senior notes due 2010
|
|
|
76 |
|
|
|
76 |
|
|
9.5% amortizing debentures due 2021
|
|
|
109 |
|
|
|
|
|
|
9.75% amortizing debentures due 2021
|
|
|
91 |
|
|
|
|
|
|
9.93% medium term notes due 2007
|
|
|
6 |
|
|
|
|
|
|
Premium on acquired debt, using an effective interest yield of
4.015% to 6.165%
|
|
|
681 |
|
|
|
|
|
|
Capital lease and other long-term obligations
|
|
|
107 |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
$ |
8,860 |
|
|
$ |
2,637 |
|
|
|
|
|
|
|
|
F-27
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Interest expense is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Interest on debt
|
|
$ |
438 |
|
|
$ |
231 |
|
|
$ |
257 |
|
Amortization of debt premium
|
|
|
(24 |
) |
|
|
|
|
|
|
|
|
Amortization of financing costs
|
|
|
4 |
|
|
|
4 |
|
|
|
3 |
|
Interest on capitalized leases
|
|
|
5 |
|
|
|
5 |
|
|
|
6 |
|
Loss on early retirement of long-term debt
|
|
|
|
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
423 |
|
|
|
299 |
|
|
|
266 |
|
Less interest capitalized on construction
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
422 |
|
|
$ |
299 |
|
|
$ |
266 |
|
|
|
|
|
|
|
|
|
|
|
Future maturities of long-term debt, other than capitalized
leases and premium on acquired debt, are shown below:
|
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Fiscal year:
|
|
|
|
|
|
2007
|
|
$ |
647 |
|
|
2008
|
|
|
665 |
|
|
2009
|
|
|
964 |
|
|
2010
|
|
|
240 |
|
|
2011
|
|
|
664 |
|
|
After 2011
|
|
|
4,900 |
|
During 2005, the Company issued $4,580 million of
short-term debt in connection with the Merger and repaid
approximately $4,755 million of debt, including
$1.2 billion of receivables backed financings and
approximately $3.4 billion of acquisition-related
borrowings. The repayments in 2005 were primarily funded from
the net proceeds received from the sale of the FDS Credit Assets.
The Company funded the cash consideration payable in the Merger
originally through cash on hand and borrowings under its
364-day bridge credit
agreement. The Company subsequently issued commercial paper and
utilized the proceeds thereof and additional cash on hand to pay
down the borrowings under the
364-day bridge credit
agreement.
The following summarizes certain components of the
Companys debt:
Bank Credit Agreements
The Company is a party to a five-year credit agreement with
certain financial institutions providing for revolving credit
borrowings and letters of credit in an aggregate amount not to
exceed $2.0 billion (which amount may be increased to
$2.5 billion at the option of the Company) outstanding at
any
F-28
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
particular time. This agreement expires August 30, 2010 and
replaces the previous $1.2 billion five-year credit
agreement which was set to expire June 29, 2006.
In connection with the Merger, the Company entered into a
364-day bridge credit
agreement with certain financial institutions providing for
revolving credit borrowings in an aggregate amount initially not
to exceed $5.0 billion outstanding at any particular time.
The aggregate amount of the facility will be reduced upon the
receipt by the Company of net cash proceeds from certain events,
including certain sales or other dispositions of assets
aggregating $100 million or more, the issuance of certain
equity interests and the incurrence of certain long term
indebtedness. The aggregate amount of the facility has been
reduced to $2.25 billion as a result of the proceeds
received from the sale of the FDS Credit Assets.
As of January 28, 2006 and January 29, 2005, there
were no revolving credit loans outstanding under any of these
agreements. However, there were $35 million and
$44 million of standby letters of credit outstanding at
January 28, 2006 and January 29, 2005, respectively.
Revolving loans under these agreements bear interest based on
various published rates.
These agreements, which are obligations of a wholly-owned
subsidiary of the Company, are not secured and Federated
Department Stores, Inc. (Parent) has fully and
unconditionally guaranteed these obligations (see Note 20).
The Companys bank credit agreements require the Company to
maintain a specified interest coverage ratio of no less than
3.25 and a specified leverage ratio of no more than .62. The
interest coverage ratio for 2005 was 7.80 and at
January 28, 2006 the leverage ratio was .41.
Commercial Paper
The Company entered into a new unsecured commercial paper
program in 2005 which replaced the previous $1.2 billion
program. The Company may issue and sell commercial paper in an
aggregate amount outstanding at any particular time not to
exceed its then-current combined borrowing availability under
the Bank Credit Agreements described above. The issuance of
commercial paper will have the effect, while such commercial
paper is outstanding, of reducing the Companys borrowing
capacity under the Bank Credit Agreements by an amount equal to
the principal amount of such commercial paper. As of
January 28, 2006, the Company had $1,199 million of
commercial paper outstanding under its commercial paper program.
There were no borrowings under the commercial paper program in
2004 and as of January 29, 2005 there was no such
commercial paper outstanding.
This program, which is an obligation of a wholly-owned
subsidiary of the Company, is not secured and Parent has fully
and unconditionally guaranteed the obligations (see
Note 20).
Senior Notes and Debentures
The senior notes and the senior debentures are unsecured
obligations of a wholly-owned subsidiary of the Company and
Parent has fully and unconditionally guaranteed these
obligations (see Note 20).
F-29
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Receivables Backed Financings
Prior to the October 24, 2005 sale of the FDS Credit
Assets, the Company financed its proprietary credit card
receivables, which arise solely from sales originated in the
conduct of the Companys retail operations, using
on-balance sheet financing arrangements, including term
receivables-backed certificates issued by a consolidated
subsidiary of the Company together with receivables-backed
commercial paper issued by another consolidated subsidiary of
the Company.
At January 29, 2005 and prior to October 3, 2005,
these arrangements included a $375 million asset-backed
commercial paper program. Under the $375 million commercial
paper program, a consolidated special purpose subsidiary of the
Company issued commercial paper backed by a Class A
Variable Funding Certificate issued out of the Prime Credit Card
Master Trust (the Trust) which held the proprietary
receivables. If the subsidiary was unable to issue commercial
paper to fund maturities of outstanding commercial paper, it had
the ability to borrow under a liquidity facility with a number
of banks in order to repay the commercial paper. The commercial
paper investors had no recourse back to the Company. As of
January 29, 2005, there were no such commercial paper or
liquidity borrowings outstanding.
At January 29, 2005, these arrangements also included
$400 million of receivables-backed certificates
representing undivided interests in the Trust. Investors in this
debt had no recourse back to the Company. This debt was
classified as short-term debt at January 29, 2005, had a
stated interest rate of 6.7% and was scheduled to mature in
November 2005.
Prior to the October 24, 2005 sale of the FDS Credit
Assets, the Company financed its non-proprietary credit card
receivables, which arise from transactions originated by
merchants that accept third-party credit cards issued by the
Companys FDS Bank subsidiary, using on-balance sheet
financing arrangements. Under these arrangements, a consolidated
special purpose subsidiary of the Company sold Class A and
Class B Variable Funding Certificates issued out of the
Prime Credit Card Master Trust II
(Trust II), which held the non-proprietary
receivables, to three unrelated bank commercial paper conduit
programs. The commercial paper conduit programs had agreed to
purchase certificates of up to $850 million in the
aggregate. As of January 29, 2005, classified as short-term
debt were $836 million of receivables-backed borrowings
outstanding under these arrangements with an average interest
rate of 2.4%.
The Company used its entire proprietary and non-proprietary
accounts receivable portfolios included in the FDS Credit Assets
to secure the applicable receivables-backed financing programs.
Other Financing Arrangements
There were $1 million of trade letters of credit and
$24 million of standby letters of credit outstanding at
January 28, 2006 and $2 million of trade letters of
credit outstanding at January 29, 2005.
F-30
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
11. |
Accounts Payable and Accrued Liabilities |
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Merchandise and expense accounts payable
|
|
$ |
2,522 |
|
|
$ |
1,301 |
|
Liabilities to customers
|
|
|
643 |
|
|
|
435 |
|
Lease related liabilities
|
|
|
268 |
|
|
|
206 |
|
Workers compensation and general liability reserves
|
|
|
474 |
|
|
|
201 |
|
Severance May integration
|
|
|
289 |
|
|
|
|
|
Accrued wages and vacation
|
|
|
259 |
|
|
|
165 |
|
Taxes other than income taxes
|
|
|
321 |
|
|
|
117 |
|
Accrued interest
|
|
|
130 |
|
|
|
56 |
|
Other
|
|
|
340 |
|
|
|
226 |
|
|
|
|
|
|
|
|
|
|
$ |
5,246 |
|
|
$ |
2,707 |
|
|
|
|
|
|
|
|
Liabilities to customers include an estimated allowance for
future sales returns of $78 million and $42 million at
January 28, 2006 and January 29, 2005, respectively.
The acquisition of May resulted in an increase in the estimated
allowance for sales returns of $40 million in 2005.
Adjustments to the allowance for future sales returns, which
amounted to a credit of $4 million for 2005, a charge of
$1 million for 2004 and a credit of $1 million for
2003, are reflected in cost of sales.
Changes in workers compensation and general liability
reserves are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Balance, beginning of year
|
|
$ |
201 |
|
|
$ |
173 |
|
|
$ |
172 |
|
Acquisition
|
|
|
248 |
|
|
|
|
|
|
|
|
|
Charged to costs and expenses
|
|
|
133 |
|
|
|
112 |
|
|
|
87 |
|
Payments, net of recoveries
|
|
|
(108 |
) |
|
|
(84 |
) |
|
|
(86 |
) |
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
$ |
474 |
|
|
$ |
201 |
|
|
$ |
173 |
|
|
|
|
|
|
|
|
|
|
|
In connection with the allocation of the May purchase price, the
Company recorded a liability for termination of May employees in
the amount of $358 million, of which $69 million had
been paid as of January 28, 2006.
F-31
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Income tax expense is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
Current | |
|
Deferred | |
|
Total | |
|
Current | |
|
Deferred | |
|
Total | |
|
Current | |
|
Deferred | |
|
Total | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(millions) | |
Federal
|
|
$ |
520 |
|
|
$ |
61 |
|
|
$ |
581 |
|
|
$ |
310 |
|
|
$ |
70 |
|
|
$ |
380 |
|
|
$ |
285 |
|
|
$ |
89 |
|
|
$ |
374 |
|
State and local
|
|
|
77 |
|
|
|
13 |
|
|
|
90 |
|
|
|
31 |
|
|
|
16 |
|
|
|
47 |
|
|
|
46 |
|
|
|
(29 |
) |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
597 |
|
|
$ |
74 |
|
|
$ |
671 |
|
|
$ |
341 |
|
|
$ |
86 |
|
|
$ |
427 |
|
|
$ |
331 |
|
|
$ |
60 |
|
|
$ |
391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The income tax expense reported differs from the expected tax
computed by applying the federal income tax statutory rate of
35% for 2005, 2004 and 2003 to income from continuing operations
before income taxes. The reasons for this difference and their
tax effects are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Expected tax
|
|
$ |
715 |
|
|
$ |
391 |
|
|
$ |
379 |
|
State and local income taxes, net of federal income tax benefit
|
|
|
59 |
|
|
|
31 |
|
|
|
49 |
|
Reduction of valuation allowance
|
|
|
(89 |
) |
|
|
|
|
|
|
|
|
Favorable settlement of tax examinations
|
|
|
(10 |
) |
|
|
|
|
|
|
|
|
Impact of reduced effective income tax rate on deferred taxes
|
|
|
|
|
|
|
|
|
|
|
(38 |
) |
Other
|
|
|
(4 |
) |
|
|
5 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
671 |
|
|
$ |
427 |
|
|
$ |
391 |
|
|
|
|
|
|
|
|
|
|
|
For 2005, income tax expense benefited from approximately
$89 million related to the reduction in the valuation
allowance associated with the capital loss carryforwards
realized primarily as a result of the sale of the FDS Credit
Assets and $10 million related to the settlement of various
tax examinations. For 2003, income tax expense was reduced by
$38 million due to a change in estimate of the effective
tax rate at which existing deferred tax assets and liabilities
will ultimately be settled.
F-32
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The tax effects of temporary differences that give rise to
significant portions of the deferred tax assets and deferred tax
liabilities are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
January 28, | |
|
January 29, | |
|
|
2006 | |
|
2005 | |
|
|
| |
|
| |
|
|
(millions) | |
Deferred tax assets:
|
|
|
|
|
|
|
|
|
|
Post employment and postretirement benefits
|
|
$ |
560 |
|
|
$ |
197 |
|
|
Accrued liabilities accounted for on a cash basis for tax
purposes
|
|
|
482 |
|
|
|
172 |
|
|
Long-term debt
|
|
|
314 |
|
|
|
19 |
|
|
Federal operating loss carryforwards
|
|
|
52 |
|
|
|
128 |
|
|
State operating loss carryforwards
|
|
|
38 |
|
|
|
21 |
|
|
Capital loss carryforwards
|
|
|
|
|
|
|
89 |
|
|
Accounts receivable
|
|
|
|
|
|
|
14 |
|
|
Other
|
|
|
52 |
|
|
|
54 |
|
|
Valuation allowance
|
|
|
(22 |
) |
|
|
(98 |
) |
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
1,476 |
|
|
|
596 |
|
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
|
Excess of book basis over tax basis of property and equipment
|
|
|
(2,198 |
) |
|
|
(1,260 |
) |
|
Merchandise inventories
|
|
|
(433 |
) |
|
|
(204 |
) |
|
Intangible assets
|
|
|
(423 |
) |
|
|
(122 |
) |
|
Accounts receivable
|
|
|
(137 |
) |
|
|
|
|
|
Prepaid pension expense
|
|
|
|
|
|
|
(170 |
) |
|
Other
|
|
|
(92 |
) |
|
|
(67 |
) |
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
(3,283 |
) |
|
|
(1,823 |
) |
|
|
|
|
|
|
|
|
|
Net deferred tax liability
|
|
$ |
(1,807 |
) |
|
$ |
(1,227 |
) |
|
|
|
|
|
|
|
The valuation allowance of $22 million at January 28,
2006 relates to net deferred tax assets for state net operating
loss carryforwards.
During 2004, the Company recorded an additional $2 million
of tax benefits related to an acquired enterprises net
operating loss carryforwards (NOLs) and reduced
goodwill accordingly. As of January 28, 2006, the Company
had federal NOLs of approximately $150 million which will
expire between 2008 and 2024.
The Company has defined benefit plans (Pension
Plans) and defined contribution plans (Savings
Plans) which cover substantially all employees who work
1,000 hours or more in a year. In addition, the Company has
defined benefit supplementary retirement plans which include
benefits, for certain employees, in excess of qualified plan
limitations. For 2005, 2004 and 2003 retirement expense for
these plans totaled $185 million, $86 million and
$52 million, respectively.
Measurement of plan assets and obligations for the Pension Plans
and the defined benefit supplementary retirement plans are
calculated as of December 31 of each year.
F-33
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Pension Plans
The following provides a reconciliation of benefit obligations,
plan assets and funded status of the Pension Plans as of
December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
|
(millions) | |
Change in projected benefit obligation
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation, beginning of year
|
|
$ |
1,701 |
|
|
$ |
1,608 |
|
|
Acquisition
|
|
|
1,095 |
|
|
|
|
|
|
Service cost
|
|
|
84 |
|
|
|
45 |
|
|
Interest cost
|
|
|
120 |
|
|
|
98 |
|
|
Actuarial (gain) loss
|
|
|
(40 |
) |
|
|
72 |
|
|
Benefits paid
|
|
|
(153 |
) |
|
|
(122 |
) |
|
|
|
|
|
|
|
|
Projected benefit obligation, end of year
|
|
$ |
2,807 |
|
|
$ |
1,701 |
|
Changes in plan assets (primarily stocks, bonds and
U.S. government securities)
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, beginning of year
|
|
$ |
1,636 |
|
|
$ |
1,483 |
|
|
Acquisition
|
|
|
629 |
|
|
|
|
|
|
Actual return on plan assets
|
|
|
150 |
|
|
|
175 |
|
|
Company contributions
|
|
|
136 |
|
|
|
100 |
|
|
Benefits paid
|
|
|
(153 |
) |
|
|
(122 |
) |
|
|
|
|
|
|
|
|
Fair value of plan assets, end of year
|
|
$ |
2,398 |
|
|
$ |
1,636 |
|
|
|
|
|
|
|
|
Funded status
|
|
$ |
(409 |
) |
|
$ |
(65 |
) |
Unrecognized net loss
|
|
|
437 |
|
|
|
506 |
|
Unrecognized prior service cost
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
Prepaid pension expense
|
|
$ |
28 |
|
|
$ |
442 |
|
|
|
|
|
|
|
|
Amounts recognized in the statement of financial position
consist of:
|
|
|
|
|
|
|
|
|
|
Prepaid benefit cost
|
|
$ |
|
|
|
$ |
442 |
|
|
Accrued benefit cost
|
|
|
(367 |
) |
|
|
|
|
|
Accrued benefit cost (minimum liability)
|
|
|
(14 |
) |
|
|
|
|
|
Accumulated other comprehensive loss
|
|
|
409 |
|
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized
|
|
$ |
28 |
|
|
$ |
442 |
|
|
|
|
|
|
|
|
The accumulated benefit obligation for the Pension Plans was
$2,564 million and $1,586 million as of
December 31, 2005 and December 31, 2004, respectively.
F-34
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Net pension expense (income) for the Companys Pension
Plans included the following actuarially determined components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Service cost
|
|
$ |
84 |
|
|
$ |
45 |
|
|
$ |
41 |
|
Interest cost
|
|
|
120 |
|
|
|
98 |
|
|
|
99 |
|
Expected return on assets
|
|
|
(165 |
) |
|
|
(142 |
) |
|
|
(146 |
) |
Recognition of net actuarial loss
|
|
|
45 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
84 |
|
|
$ |
21 |
|
|
$ |
(6 |
) |
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in minimum liability included in other
comprehensive income
|
|
$ |
409 |
|
|
$ |
(380 |
) |
|
$ |
(32 |
) |
|
|
|
|
|
|
|
|
|
|
As permitted under SFAS No. 87, Employers
Accounting for Pensions, the amortization of any prior
service cost is determined using a straight-line amortization of
the cost over the average remaining service period of employees
expected to receive benefits under the Pension Plans.
The following weighted average assumptions were used to
determine benefit obligations for the Pension Plans at
December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
Discount rate
|
|
|
5.70 |
% |
|
|
5.75 |
% |
Rate of compensation increases
|
|
|
5.40 |
% |
|
|
5.40 |
% |
The following weighted average assumptions were used to
determine net pension expense (income) for the Companys
Pension Plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Discount rate
|
|
|
5.75 |
% |
|
|
6.25 |
% |
|
|
6.75 |
% |
Discount rate on acquired plan at acquisition date
|
|
|
5.25 |
% |
|
|
|
|
|
|
|
|
Expected long-term return on plan assets
|
|
|
8.75 |
% |
|
|
8.75 |
% |
|
|
9.00 |
% |
Rate of compensation increases
|
|
|
5.40 |
% |
|
|
5.80 |
% |
|
|
5.80 |
% |
The Pension Plans assumptions are evaluated annually and
updated as necessary. The Company determines the appropriate
discount rate with reference to the current yield earned on an
index of investment-grade long-term bonds and the impact of a
yield curve analysis to account for the difference in duration
between the long-term bonds and the Pension Plans
estimated payments. The Company develops its long-term rate of
return assumption by evaluating input from several professional
advisors taking into account the asset allocation of the
portfolio and long-term asset class return expectations, as well
as long-term inflation assumptions.
F-35
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The following provides the weighted average asset allocations,
by asset category, of the assets of the Companys Pension
Plans as of December 31, 2005 and 2004 and the policy
targets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Targets | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
Equity securities
|
|
|
60 |
% |
|
|
62 |
% |
|
|
61 |
% |
Debt securities
|
|
|
25 |
|
|
|
27 |
|
|
|
26 |
|
Real estate
|
|
|
10 |
|
|
|
8 |
|
|
|
9 |
|
Other
|
|
|
5 |
|
|
|
3 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
The assets of the Pension Plans are managed by investment
specialists with the primary objectives of payment of benefit
obligations to the Plan participants and an ultimate realization
of investment returns over longer periods in excess of
inflation. The Company employs a total return investment
approach whereby a mix of domestic and foreign equity
securities, fixed income securities and other investments is
used to maximize the long-term return of the assets of the
Pension Plans for a prudent level of risk. Risks are mitigated
through the asset diversification and the use of multiple
investment managers.
The Company made a $136 million voluntary funding
contribution to the Pension Plans in 2005 and made a
$100 million voluntary funding contribution to the Pension
Plans in 2004. The Company currently anticipates that it will
not be required to make any contributions to the Pension Plans
until 2008. The Company has not yet determined whether a
voluntary contribution will be made to the Pension Plans prior
to this date.
The following benefit payments are estimated to be paid from the
Pension Plans:
|
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Fiscal year:
|
|
|
|
|
|
2006
|
|
$ |
239 |
|
|
2007
|
|
|
235 |
|
|
2008
|
|
|
238 |
|
|
2009
|
|
|
238 |
|
|
2010
|
|
|
236 |
|
|
2011-2015
|
|
|
1,315 |
|
F-36
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Supplementary Retirement Plans
The following provides a reconciliation of benefit obligations,
plan assets and funded status of the supplementary retirement
plans as of December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
|
(millions) | |
Change in projected benefit obligation
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation, beginning of year
|
|
$ |
266 |
|
|
$ |
261 |
|
|
Acquisition
|
|
|
386 |
|
|
|
|
|
|
Service cost
|
|
|
9 |
|
|
|
8 |
|
|
Interest cost
|
|
|
24 |
|
|
|
17 |
|
|
Plan amendments
|
|
|
|
|
|
|
(8 |
) |
|
Actuarial (gain) loss
|
|
|
(1 |
) |
|
|
5 |
|
|
Benefits paid
|
|
|
(13 |
) |
|
|
(17 |
) |
|
|
|
|
|
|
|
|
Projected benefit obligation, end of year
|
|
$ |
671 |
|
|
$ |
266 |
|
Change in plan assets
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, beginning of year
|
|
$ |
|
|
|
$ |
|
|
|
Company contributions
|
|
|
13 |
|
|
|
17 |
|
|
Benefits paid
|
|
|
(13 |
) |
|
|
(17 |
) |
|
|
|
|
|
|
|
|
Fair value of plan assets, end of year
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
Funded status
|
|
$ |
(671 |
) |
|
$ |
(266 |
) |
Unrecognized net loss
|
|
|
92 |
|
|
|
106 |
|
Unrecognized prior service cost
|
|
|
(5 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
|
Accrued benefit cost
|
|
$ |
(584 |
) |
|
$ |
(165 |
) |
|
|
|
|
|
|
|
Amounts recognized in the statement of financial position
consist of:
|
|
|
|
|
|
|
|
|
|
Accrued benefit cost
|
|
$ |
(392 |
) |
|
$ |
|
|
|
Accrued benefit cost (minimum liability)
|
|
|
(265 |
) |
|
|
(230 |
) |
|
Accumulated other comprehensive loss
|
|
|
73 |
|
|
|
65 |
|
|
|
|
|
|
|
|
Net amount recognized
|
|
$ |
(584 |
) |
|
$ |
(165 |
) |
|
|
|
|
|
|
|
The accumulated benefit obligation for the supplementary
retirement plans was $624 million and $230 million as
of December 31, 2005 and December 31, 2004,
respectively.
F-37
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Net pension costs for the supplementary retirement plans
included the following actuarially determined components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Service cost
|
|
$ |
9 |
|
|
$ |
8 |
|
|
$ |
7 |
|
Interest cost
|
|
|
24 |
|
|
|
17 |
|
|
|
15 |
|
Recognition of net actuarial loss
|
|
|
13 |
|
|
|
14 |
|
|
|
10 |
|
Amortization of prior service cost
|
|
|
(1 |
) |
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
45 |
|
|
$ |
40 |
|
|
$ |
33 |
|
|
|
|
|
|
|
|
|
|
|
Increase in minimum liability included in other comprehensive
income
|
|
$ |
8 |
|
|
$ |
5 |
|
|
$ |
17 |
|
|
|
|
|
|
|
|
|
|
|
As permitted under SFAS No. 87, Employers
Accounting for Pensions, the amortization of any prior
service cost is determined using a straight-line amortization of
the cost over the average remaining service period of employees
expected to receive benefits under the plans.
The following weighted average assumptions were used to
determine benefit obligations for the supplementary retirement
plans at December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
Discount rate
|
|
|
5.70 |
% |
|
|
5.75 |
% |
Rate of compensation increases
|
|
|
7.20 |
% |
|
|
7.20 |
% |
The following weighted average assumptions were used to
determine net pension costs for the supplementary retirement
plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Discount rate
|
|
|
5.75 |
% |
|
|
6.25 |
% |
|
|
6.75 |
% |
Discount rate on acquired plan at acquisition date
|
|
|
5.25 |
% |
|
|
|
|
|
|
|
|
Rate of compensation increases
|
|
|
7.20 |
% |
|
|
7.70 |
% |
|
|
7.70 |
% |
The supplementary retirement plans assumptions are
evaluated annually and updated as necessary. The Company
determines the appropriate discount rate with reference to the
current yield earned on an index of investment-grade long-term
bonds and the impact of a yield curve analysis to account for
the difference in duration between the long-term bonds and the
supplementary retirement plans estimated payments.
F-38
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The following benefit payments are estimated to be funded by the
Company and paid from the supplementary retirement plans:
|
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Fiscal year:
|
|
|
|
|
|
2006
|
|
$ |
41 |
|
|
2007
|
|
|
42 |
|
|
2008
|
|
|
45 |
|
|
2009
|
|
|
47 |
|
|
2010
|
|
|
49 |
|
|
2011-2015
|
|
|
252 |
|
Savings Plans
The Savings Plans include a voluntary savings feature for
eligible employees. The Companys contribution is based on
the Companys annual earnings and the minimum contribution
is
331/3
% of an employees eligible savings. Expense for the
Savings Plans amounted to $56 million for 2005,
$25 million for 2004 and $25 million for 2003.
Deferred Compensation Plan
The Company has a deferred compensation plan wherein eligible
executives may elect to defer a portion of their compensation
each year as either stock credits or cash credits. The Company
transfers shares to a trust to cover the number management
estimates will be needed for distribution on account of stock
credits currently outstanding. At January 28, 2006 and
January 29, 2005, the liability under the plan, which is
reflected in other liabilities, was $45 million and
$42 million, respectively. Expense for 2005, 2004 and 2003
was immaterial.
|
|
14. |
Postretirement Health Care and Life Insurance Benefits |
In addition to pension and other supplemental benefits, certain
retired employees currently are provided with specified health
care and life insurance benefits. Eligibility requirements for
such benefits vary by division and subsidiary, but generally
state that benefits are available to eligible employees who were
hired prior to a certain date and retire after a certain age
with specified years of service. Certain employees are subject
to having such benefits modified or terminated.
Measurement of obligations for the postretirement obligations
are calculated as of December 31 of each year.
In May 2004, the FASB issued Staff Position 106-2,
Accounting and Disclosure Requirements Related to the
Medicare Prescription Drug, Improvement and Modernization Act of
2003 (FSP
106-2). On
December 8, 2003, the Medicare Prescription Drug,
Improvement and Modernization Act of 2003 (the Act)
was signed into law. The Act introduced both a Medicare
prescription drug benefit and a federal subsidy to sponsors of
retiree healthcare plans. During 2004, the Company adopted
FSP 106-2 to
F-39
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
reflect the impact of the Act. The effect of the adoption of
this position was to reduce the accumulated postretirement
benefit obligation by approximately $14 million and reduce
the 2004 postretirement benefit cost by approximately
$4 million, primarily through the amortization of the
related net actuarial gain. The impact of the adoption of this
position on service cost and interest cost was not material.
The following provides a reconciliation of benefit obligations,
plan assets and funded status of the postretirement obligations
as of December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
|
(millions) | |
Change in accumulated postretirement benefit obligation
|
|
|
|
|
|
|
|
|
|
Accumulated postretirement benefit obligation, beginning of year
|
|
$ |
293 |
|
|
$ |
283 |
|
|
Acquisition
|
|
|
90 |
|
|
|
|
|
|
Service cost
|
|
|
1 |
|
|
|
1 |
|
|
Interest cost
|
|
|
18 |
|
|
|
16 |
|
|
Actuarial (gain) loss
|
|
|
(15 |
) |
|
|
17 |
|
|
Benefits paid
|
|
|
(28 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
|
|
Accumulated postretirement benefit obligation, end of year
|
|
$ |
359 |
|
|
$ |
293 |
|
Change in plan assets
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, beginning of year
|
|
$ |
|
|
|
$ |
|
|
|
Company contributions
|
|
|
28 |
|
|
|
24 |
|
|
Benefits paid
|
|
|
(28 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
|
|
Fair value of plan assets, end of year
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
Funded status
|
|
$ |
(359 |
) |
|
$ |
(293 |
) |
Unrecognized net loss
|
|
|
6 |
|
|
|
22 |
|
Unrecognized prior service cost
|
|
|
(4 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
|
Accrued benefit cost
|
|
$ |
(357 |
) |
|
$ |
(279 |
) |
|
|
|
|
|
|
|
Net postretirement benefit costs included the following
actuarially determined components:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(millions) | |
Service cost
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1 |
|
Interest cost
|
|
|
18 |
|
|
|
16 |
|
|
|
18 |
|
Recognition of net actuarial (gain) loss
|
|
|
2 |
|
|
|
(2 |
) |
|
|
(2 |
) |
Amortization of prior service cost
|
|
|
(5 |
) |
|
|
(6 |
) |
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
16 |
|
|
$ |
9 |
|
|
$ |
10 |
|
|
|
|
|
|
|
|
|
|
|
F-40
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
As permitted under SFAS No. 106, Employers
Accounting for Postretirement Benefits Other Than
Pensions, the amortization of any prior service cost is
determined using a straight-line amortization of the cost over
the average remaining service period of employees expected to
receive benefits under the plan.
The following weighted average assumption was used to determine
benefit obligations for the postretirement obligations at
December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
Discount rate
|
|
|
5.70 |
% |
|
|
5.75 |
% |
The following weighted average assumptions were used to
determine net postretirement benefit expense for the
postretirement obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Discount rate
|
|
|
5.75 |
% |
|
|
6.25 |
% |
|
|
6.75 |
% |
Discount rate on acquired plan at acquisition date
|
|
|
5.25 |
% |
|
|
|
|
|
|
|
|
The postretirement obligation assumptions are evaluated annually
and updated as necessary. The Company determines the appropriate
discount rate with reference to the current yield earned on an
index of investment-grade long-term bonds and the impact of a
yield curve analysis to account for the difference in duration
between the long-term bonds and the postretirement
obligations estimated payments.
The future medical benefits provided by the Company for certain
employees are based on a fixed amount per year of service, and
the accumulated postretirement benefit obligation is not
affected by increases in health care costs. However, the future
medical benefits provided by the Company for certain other
employees are affected by increases in health care costs.
The following provides the assumed health care cost trend rates
related to the Companys postretirement obligations at
December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
Health care cost trend rates assumed for next year
|
|
|
9.0%- 12.5 |
% |
|
|
12.0%- 14.0 |
% |
Rates to which the cost trend rate is assumed to decline (the
ultimate trend rate)
|
|
|
5.0 |
% |
|
|
5.0 |
% |
Year that the rate reaches the ultimate trend rate
|
|
|
2016 |
|
|
|
2016 |
|
The assumed health care cost trend rates have a significant
effect on the amounts reported for the postretirement
obligations. A one-percentage-point change in the assumed health
care cost trend rates would have the following effects:
|
|
|
|
|
|
|
|
|
|
|
1-Percentage | |
|
1-Percentage | |
|
|
Point Increase | |
|
Point Decrease | |
|
|
| |
|
| |
|
|
(millions) | |
Effect on total of service and interest cost
|
|
$ |
1 |
|
|
$ |
(1 |
) |
Effect on postretirement benefit obligation
|
|
$ |
17 |
|
|
$ |
(15 |
) |
F-41
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The following benefit payments are estimated to be funded by the
Company and paid from the postretirement obligations:
|
|
|
|
|
|
|
|
(millions) | |
|
|
| |
Fiscal year:
|
|
|
|
|
|
2006
|
|
$ |
33 |
|
|
2007
|
|
|
33 |
|
|
2008
|
|
|
32 |
|
|
2009
|
|
|
32 |
|
|
2010
|
|
|
32 |
|
|
2011-2015
|
|
|
144 |
|
The estimated benefit payments reflect estimated federal
subsidies expected to be received under the Act of
$2 million in each of 2006, 2007, 2008, 2009 and 2010 and
$9 million for the period 2011 to 2015.
The Company has adopted an equity plan intended to provide an
equity interest in the Company to key management personnel and
thereby provide additional incentives for such persons to devote
themselves to the maximum extent practicable to the businesses
of the Company and its subsidiaries. The equity plan is
administered by the Compensation and Management Development
Committee of the Board of Directors (the Compensation
Committee). The Compensation Committee is authorized to
grant options, stock appreciation rights and restricted stock to
officers and key employees of the Company and its subsidiaries.
The equity plan also provides for the award of options to
non-employee directors. Option grants have an exercise price at
least equal to the market value of the underlying common stock
on the date of grant, have ten year terms and typically vest
ratably over four years of continued employment.
Stock option transactions are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
|
|
Weighted | |
|
|
|
Weighted | |
|
|
|
Weighted | |
|
|
|
|
Average | |
|
|
|
Average | |
|
|
|
Average | |
|
|
|
|
Exercise | |
|
|
|
Exercise | |
|
|
|
Exercise | |
|
|
Shares | |
|
Price | |
|
Shares | |
|
Price | |
|
Shares | |
|
Price | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(shares in thousands) | |
Outstanding, beginning of year
|
|
|
19,580.0 |
|
|
$ |
40.93 |
|
|
|
24,743.1 |
|
|
$ |
38.58 |
|
|
|
27,695.1 |
|
|
$ |
38.40 |
|
Granted
|
|
|
2,176.5 |
|
|
|
61.32 |
|
|
|
2,121.5 |
|
|
|
50.21 |
|
|
|
3,474.4 |
|
|
|
28.43 |
|
Canceled
|
|
|
(230.6 |
) |
|
|
41.32 |
|
|
|
(398.3 |
) |
|
|
38.19 |
|
|
|
(1,182.5 |
) |
|
|
39.39 |
|
Exercised
|
|
|
(5,254.4 |
) |
|
|
40.40 |
|
|
|
(6,886.3 |
) |
|
|
35.52 |
|
|
|
(5,243.9 |
) |
|
|
30.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of year
|
|
|
16,271.5 |
|
|
$ |
43.82 |
|
|
|
19,580.0 |
|
|
$ |
40.93 |
|
|
|
24,743.1 |
|
|
$ |
38.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, end of year
|
|
|
9,434.2 |
|
|
$ |
41.76 |
|
|
|
10,754.8 |
|
|
$ |
41.58 |
|
|
|
13,499.1 |
|
|
$ |
40.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average fair value of options granted during the year
|
|
|
|
|
|
$ |
21.08 |
|
|
|
|
|
|
$ |
20.28 |
|
|
|
|
|
|
$ |
10.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-42
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
The following summarizes information about stock options which
remain outstanding as of January 28, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding | |
|
Options Exercisable | |
|
|
| |
|
| |
|
|
|
|
Weighted | |
|
|
|
|
|
|
|
|
Average | |
|
Weighted | |
|
|
|
Weighted | |
|
|
|
|
Remaining | |
|
Average | |
|
|
|
Average | |
|
|
Number | |
|
Contractual | |
|
Exercise | |
|
Number | |
|
Exercise | |
Range of Exercise Prices |
|
Outstanding | |
|
Life | |
|
Price | |
|
Exercisable | |
|
Price | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(thousands) | |
|
|
|
|
|
(thousands) | |
|
|
$25.00 - 35.00
|
|
|
4,467.1 |
|
|
|
5.6 years |
|
|
$ |
29.62 |
|
|
|
2,774.4 |
|
|
$ |
30.37 |
|
35.01 - 45.00
|
|
|
5,570.5 |
|
|
|
5.4 years |
|
|
|
42.22 |
|
|
|
4,090.4 |
|
|
|
42.05 |
|
45.01 - 55.00
|
|
|
3,724.2 |
|
|
|
5.4 years |
|
|
|
50.45 |
|
|
|
2,208.2 |
|
|
|
50.60 |
|
55.01 - 79.44
|
|
|
2,509.7 |
|
|
|
8.2 years |
|
|
|
62.82 |
|
|
|
361.2 |
|
|
|
71.71 |
|
As of January 28, 2006, 4.4 million shares of Common
Stock were available for additional grants pursuant to the
Companys equity plan, of which 54,300 shares were
available for grant in the form of restricted stock. No shares
of Common Stock were granted in the form of restricted stock
during 2005. During 2004, 1,000 shares of Common Stock were
granted in the form of restricted stock at a market value of
$50.50 vesting ratably over a four-year period. During 2003,
50,000 shares of Common Stock were granted in the form of
restricted stock at a market value of $25.58 fully vesting after
four years. Compensation expense is recorded for all restricted
stock grants based on the amortization of the fair market value
at the time of grant of the restricted stock over the period the
restrictions lapse. There have been no grants of stock
appreciation rights under the equity plan.
The fair value of each stock option grant is estimated on the
date of grant using the Black-Scholes option-pricing model with
the following weighted average assumptions used:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Dividend yield
|
|
|
1.8 |
% |
|
|
1.0 |
% |
|
|
1.7 |
% |
Expected volatility
|
|
|
37.5 |
% |
|
|
41.5 |
% |
|
|
41.8 |
% |
Risk-free interest rate
|
|
|
4.3 |
% |
|
|
3.1 |
% |
|
|
3.3 |
% |
Expected life
|
|
|
5.3 years |
|
|
|
6 years |
|
|
|
6 years |
|
The Company has assumed Mays equity plan which is intended
to provide an equity interest to key management personnel and
thereby provide additional incentives for such persons to devote
themselves to the maximum extent practicable to the businesses
of the Company and its subsidiaries. The May equity plan is
administered by the Compensation Committee and the Compensation
Committee is authorized to grant options, stock appreciation
rights and restricted stock to officers and key employees of the
Company and its subsidiaries who were not employees of the
Company and its subsidiaries prior to the Merger. Option grants
have an exercise price at least equal to the market value of the
underlying common stock on the date of grant, have ten year
terms and typically vest ratably over four years of continued
employment.
F-43
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
As of the date of the Merger, all outstanding May options were
fully vested and were converted into options to acquire Common
Stock in accordance with the Merger agreement. Stock option
transactions for the May equity plan are as follows:
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
|
| |
|
|
|
|
Weighted | |
|
|
|
|
Average | |
|
|
|
|
Exercise | |
|
|
Shares | |
|
Price | |
|
|
| |
|
| |
|
|
(thousands) | |
|
|
Outstanding, at acquisition
|
|
|
9,400.5 |
|
|
$ |
64.76 |
|
Granted
|
|
|
|
|
|
|
|
|
Canceled
|
|
|
(397.8 |
) |
|
|
70.22 |
|
Exercised
|
|
|
(1,091.9 |
) |
|
|
55.23 |
|
|
|
|
|
|
|
|
Outstanding, end of year
|
|
|
7,910.8 |
|
|
$ |
65.80 |
|
|
|
|
|
|
|
|
Exercisable, end of year
|
|
|
7,910.8 |
|
|
$ |
65.80 |
|
|
|
|
|
|
|
|
The following summarizes information about stock options of the
May equity plan which remain outstanding as of January 28,
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding | |
|
Options Exercisable | |
|
|
| |
|
| |
|
|
|
|
Weighted | |
|
|
|
|
|
|
|
|
Average | |
|
Weighted | |
|
|
|
Weighted | |
|
|
|
|
Remaining | |
|
Average | |
|
|
|
Average | |
|
|
Number | |
|
Contractual | |
|
Exercise | |
|
Number | |
|
Exercise | |
Range of Exercise Prices |
|
Outstanding | |
|
Life | |
|
Price | |
|
Exercisable | |
|
Price | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(thousands) | |
|
|
|
|
|
(thousands) | |
|
|
$38.00 - 50.00
|
|
|
1,402.1 |
|
|
|
7.0 years |
|
|
$ |
45.51 |
|
|
|
1,402.1 |
|
|
$ |
45.51 |
|
50.01 - 60.00
|
|
|
241.4 |
|
|
|
1.7 years |
|
|
|
55.24 |
|
|
|
241.4 |
|
|
|
55.24 |
|
60.01 - 70.00
|
|
|
3,654.0 |
|
|
|
7.4 years |
|
|
|
64.90 |
|
|
|
3,654.0 |
|
|
|
64.90 |
|
70.01 - 80.53
|
|
|
2,613.3 |
|
|
|
3.0 years |
|
|
|
78.93 |
|
|
|
2,613.3 |
|
|
|
78.93 |
|
As of January 28, 2006, 5.9 million shares of Common
Stock were available for additional grants pursuant to the May
equity plan, of which 1.1 million shares were available for
grant in the form of restricted stock. Compensation expense is
recorded for all restricted stock grants based on the
amortization of the fair market value at the time of grant of
the restricted stock over the period the restrictions lapse.
There have been no grants of stock appreciation rights under the
May equity plan.
The authorized shares of the Company consist of
125.0 million shares of preferred stock (Preferred
Stock), par value of $.01 per share, with no shares
issued, and 500.0 million shares of Common Stock, par value
of $.01 per share, with 299.2 million shares of Common
Stock issued and 273.4 million shares of Common Stock
outstanding at January 28, 2006 and 198.4 million
shares of Common Stock issued and
F-44
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
167.1 million shares of Common Stock outstanding at
January 29, 2005 (with shares held in the Companys
treasury or by subsidiaries of the Company being treated as
issued, but not outstanding).
During 2005, in connection with the Merger, the Company issued
approximately 100 million shares of Company common stock
and options to purchase an additional 9.4 million shares of
Company common stock valued at approximately $6.0 billion
in the aggregate. During 2004, the Company retired
19 million shares of its common stock. During 2003, the
Company retired approximately 48 million shares of its
Common Stock, including shares issued to wholly owned
subsidiaries of the Company in connection with an acquisition.
The Companys board of directors approved additional
$750 million authorizations to the Companys existing
share repurchase program on February 27, 2004 and
July 20, 2004. As of January 28, 2006, the share
repurchase program had approximately $670 million of
authorization remaining. Under its share repurchase program, the
Company purchased no shares of Common Stock in 2005,
18.3 million shares of Common Stock at a cost of
approximately $900 million in 2004 and 16.5 million
shares of Common Stock at an approximate cost of
$645 million in 2003. In connection with the Merger, the
Company had suspended repurchases under the Companys share
repurchase program.
Common Stock
The holders of the Common Stock are entitled to one vote for
each share held of record on all matters submitted to a vote of
shareholders. Subject to preferential rights that may be
applicable to any Preferred Stock, holders of Common Stock are
entitled to receive ratably such dividends as may be declared by
the Board of Directors in its discretion, out of funds legally
available therefor.
Treasury Stock
Treasury stock contains shares repurchased under the stock
repurchase program, shares issued to wholly owned subsidiaries
of the Company in connection with an acquisition (prior to
retirement), shares maintained in a trust related to the
deferred compensation plans and shares repurchased to cover
employee tax liabilities related to other stock plan activity.
Changes in the number of shares held in the treasury are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(thousands) | |
Balance, beginning of year
|
|
|
30,633.7 |
|
|
|
38,305.8 |
|
|
|
45,049.4 |
|
Additions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase program
|
|
|
|
|
|
|
18,348.1 |
|
|
|
16,477.4 |
|
|
Restricted stock
|
|
|
95.1 |
|
|
|
17.1 |
|
|
|
30.4 |
|
|
Deferred compensation plans
|
|
|
16.9 |
|
|
|
30.7 |
|
|
|
8.5 |
|
Distribution through stock plans
|
|
|
(5,540.2 |
) |
|
|
(7,068.0 |
) |
|
|
(5,227.2 |
) |
Retirement of common stock
|
|
|
|
|
|
|
(19,000.0 |
) |
|
|
(18,032.7 |
) |
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
|
25,205.5 |
|
|
|
30,633.7 |
|
|
|
38,305.8 |
|
|
|
|
|
|
|
|
|
|
|
F-45
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
Additions to treasury stock for restricted stock and the
deferred compensation plans represent shares accepted in lieu of
cash to cover employee tax liabilities upon lapse of
restrictions for restricted stock and upon distribution of
Common Stock under the deferred compensation plans.
Under the deferred compensation plans, shares are maintained in
a trust to cover the number estimated to be needed for
distribution on account of stock credits currently outstanding.
Changes in the number of shares held in the trust are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(thousands) | |
Balance, beginning of year
|
|
|
609.1 |
|
|
|
598.9 |
|
|
|
581.6 |
|
Additions
|
|
|
34.4 |
|
|
|
39.2 |
|
|
|
45.9 |
|
Distribution
|
|
|
(37.8 |
) |
|
|
(29.0 |
) |
|
|
(28.6 |
) |
|
|
|
|
|
|
|
|
|
|
Balance, end of year
|
|
|
605.7 |
|
|
|
609.1 |
|
|
|
598.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
17. |
Financial Instruments and Concentrations of Credit Risk |
The following methods and assumptions were used to estimate the
fair value of each class of financial instruments for which it
is practicable to estimate that value:
|
|
|
Cash and cash equivalents and short-term investments |
The carrying amount approximates fair value because of the short
maturity of these instruments.
The carrying amount approximates fair value because of the short
average maturity of the instruments, and because the carrying
amount reflects a reasonable estimate of losses from doubtful
accounts.
The fair values of the Companys long-term debt, excluding
capitalized leases, are estimated based on the quoted market
prices for publicly traded debt or by using discounted cash flow
analysis, based on the Companys current incremental
borrowing rates for similar types of borrowing arrangements.
The estimated fair values of certain financial instruments of
the Company are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 28, 2006 | |
|
January 29, 2005 | |
|
|
| |
|
| |
|
|
Notional | |
|
Carrying | |
|
Fair | |
|
Notional | |
|
Carrying | |
|
Fair | |
|
|
Amount | |
|
Amount | |
|
Value | |
|
Amount | |
|
Amount | |
|
Value | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
(millions) | |
|
|
|
|
Long-term debt
|
|
$ |
8,080 |
|
|
$ |
8,761 |
|
|
$ |
8,777 |
|
|
$ |
2,593 |
|
|
$ |
2,593 |
|
|
$ |
2,884 |
|
Commitments to extend credit under revolving agreements relate
primarily to the aggregate unused credit limits and unused lines
of credit extended under the Companys credit plans. These
commitments generally can be terminated at the option of the
Company. It is unlikely that the total commitment
F-46
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
amount will represent future cash requirements. The Company
evaluates each customers creditworthiness on a
case-by-case basis.
Financial instruments that potentially subject the Company to
concentrations of credit risk consist principally of temporary
cash investments and accounts receivable. The Company places its
temporary cash investments in what it believes to be high credit
quality financial instruments. Credit risk with respect to
accounts receivable is concentrated in the geographic regions in
which the Company operates stores. Such concentrations, however,
are considered to be limited because of the Companys large
number of customers and their dispersion across many regions.
The reconciliation of basic earnings per share to diluted
earnings per share based on income from continuing operations is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
Income | |
|
Shares | |
|
Income | |
|
Shares | |
|
Income | |
|
Shares | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(millions, except per share data) | |
Income from continuing operations and average number of shares
outstanding
|
|
$ |
1,373 |
|
|
|
212.6 |
|
|
$ |
689 |
|
|
|
174.5 |
|
|
$ |
693 |
|
|
|
183.8 |
|
Shares to be issued under deferred compensation plans
|
|
|
|
|
|
|
.4 |
|
|
|
|
|
|
|
.6 |
|
|
|
|
|
|
|
.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,373 |
|
|
|
213.0 |
|
|
$ |
689 |
|
|
|
175.1 |
|
|
$ |
693 |
|
|
|
184.4 |
|
|
Basic earnings per share
|
|
$6.44 |
|
$3.93 |
|
$3.76 |
Effect of dilutive securities Stock options
|
|
|
|
|
|
|
4.3 |
|
|
|
|
|
|
|
3.1 |
|
|
|
|
|
|
|
2.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,373 |
|
|
|
217.3 |
|
|
$ |
689 |
|
|
|
178.2 |
|
|
$ |
693 |
|
|
|
186.6 |
|
|
Diluted earnings per share
|
|
$6.32 |
|
$3.86 |
|
$3.71 |
In addition to the stock options reflected in the foregoing
table, stock options to purchase 2.9 million shares of
common stock at prices ranging from $69.68 to $80.53 per
share were outstanding at January 28, 2006, stock options
to purchase 0.4 million shares of common stock at prices
ranging from $64.06 to $79.44 per share were outstanding at
January 29, 2005 and stock options to
purchase 3.7 million shares of common stock at prices
ranging from $47.75 to $79.44 per share were outstanding at
January 31, 2004 but were not included in the computation
of diluted earnings per share because the exercise price thereof
exceeded the average market price and their inclusion would have
been antidilutive.
F-47
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
19. |
Quarterly Results (unaudited) |
Unaudited quarterly results for last two years were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First | |
|
Second | |
|
Third | |
|
Fourth | |
|
|
Quarter | |
|
Quarter | |
|
Quarter | |
|
Quarter | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(millions, except per share data) | |
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
3,641 |
|
|
$ |
3,623 |
|
|
$ |
5,555 |
|
|
$ |
9,571 |
|
|
Cost of sales
|
|
|
(2,176 |
) |
|
|
(2,126 |
) |
|
|
(3,312 |
) |
|
|
(5,658 |
) |
|
Inventory valuation adjustments May integration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
1,465 |
|
|
|
1,497 |
|
|
|
2,243 |
|
|
|
3,888 |
|
|
Selling, general and administrative expenses
|
|
|
(1,213 |
) |
|
|
(1,206 |
) |
|
|
(1,973 |
) |
|
|
(2,588 |
) |
|
May integration costs
|
|
|
|
|
|
|
|
|
|
|
(63 |
) |
|
|
(106 |
) |
|
Gain on sale of accounts receivable
|
|
|
|
|
|
|
|
|
|
|
480 |
|
|
|
|
|
|
Income from continuing operations
|
|
|
123 |
|
|
|
148 |
|
|
|
424 |
|
|
|
678 |
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
12 |
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
123 |
|
|
|
148 |
|
|
|
436 |
|
|
|
699 |
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
.73 |
|
|
|
.87 |
|
|
|
1.77 |
|
|
|
2.48 |
|
|
Net income
|
|
|
.73 |
|
|
|
.87 |
|
|
|
1.82 |
|
|
|
2.56 |
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
.71 |
|
|
|
.84 |
|
|
|
1.74 |
|
|
|
2.45 |
|
|
Net income
|
|
|
.71 |
|
|
|
.84 |
|
|
|
1.79 |
|
|
|
2.52 |
|
2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
3,550 |
|
|
$ |
3,581 |
|
|
$ |
3,525 |
|
|
$ |
5,120 |
|
|
Cost of sales
|
|
|
(2,123 |
) |
|
|
(2,111 |
) |
|
|
(2,121 |
) |
|
|
(3,027 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
1,427 |
|
|
|
1,470 |
|
|
|
1,404 |
|
|
|
2,093 |
|
|
Selling, general and administrative expenses
|
|
|
(1,210 |
) |
|
|
(1,225 |
) |
|
|
(1,229 |
) |
|
|
(1,330 |
) |
|
Net income
|
|
|
97 |
|
|
|
78 |
|
|
|
74 |
|
|
|
440 |
|
|
Basic earnings per share
|
|
|
.54 |
|
|
|
.44 |
|
|
|
.43 |
|
|
|
2.61 |
|
|
Diluted earnings per share
|
|
|
.53 |
|
|
|
.43 |
|
|
|
.42 |
|
|
|
2.55 |
|
F-48
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
20. |
Condensed Consolidating Financial Information |
Parent has fully and unconditionally guaranteed certain
long-term debt obligations of its wholly-owned subsidiary,
Federated Retail Holdings, Inc. (Subsidiary Issuer).
Other Subsidiaries includes subsidiaries of Parent,
including FDS Bank, FDS Insurance, Leadville Insurance Company,
Snowdin Insurance Company, Priscilla of Boston, and Davids
Bridal, Inc. and its subsidiaries, including After Hours
Formalwear, Inc. Subsidiary Issuer includes all
other operating divisions and subsidiaries of Parent including
non-guarantor subsidiaries of the Subsidiary Issuer on an equity
basis. The assets and liabilities and results of operations of
the non-guarantor subsidiaries of the Subsidiary Issuer are also
reflected in Other Subsidiaries.
Condensed consolidating balance sheets as of January 28,
2006 and January 29, 2005, the related condensed
consolidating statements of income for 2005, 2004 and 2003, and
the related condensed consolidating statements of cash flows for
2005, 2004, and 2003 are presented below.
F-49
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING BALANCE SHEET
AS OF JANUARY 28, 2006
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary | |
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Issuer | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
17 |
|
|
$ |
33 |
|
|
$ |
342 |
|
|
$ |
(144 |
) |
|
$ |
248 |
|
|
Accounts receivable
|
|
|
|
|
|
|
94 |
|
|
|
2,584 |
|
|
|
(156 |
) |
|
|
2,522 |
|
|
Merchandise inventories
|
|
|
|
|
|
|
3,049 |
|
|
|
2,829 |
|
|
|
(419 |
) |
|
|
5,459 |
|
|
Supplies and prepaid expenses
|
|
|
|
|
|
|
105 |
|
|
|
133 |
|
|
|
(35 |
) |
|
|
203 |
|
|
Income taxes
|
|
|
99 |
|
|
|
|
|
|
|
|
|
|
|
(99 |
) |
|
|
|
|
|
Deferred income tax assets
|
|
|
3 |
|
|
|
46 |
|
|
|
|
|
|
|
(49 |
) |
|
|
|
|
|
Assets of discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,713 |
|
|
|
1,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
119 |
|
|
|
3,327 |
|
|
|
5,888 |
|
|
|
811 |
|
|
|
10,145 |
|
Property and Equipment net
|
|
|
2 |
|
|
|
6,979 |
|
|
|
5,680 |
|
|
|
(627 |
) |
|
|
12,034 |
|
Goodwill
|
|
|
|
|
|
|
5,565 |
|
|
|
4,244 |
|
|
|
(289 |
) |
|
|
9,520 |
|
Other Intangible Assets net
|
|
|
|
|
|
|
527 |
|
|
|
710 |
|
|
|
(157 |
) |
|
|
1,080 |
|
Other Assets
|
|
|
4 |
|
|
|
129 |
|
|
|
282 |
|
|
|
(26 |
) |
|
|
389 |
|
Intercompany Receivable
|
|
|
1,805 |
|
|
|
|
|
|
|
4,755 |
|
|
|
(6,560 |
) |
|
|
|
|
Investment in Subsidiaries
|
|
|
11,754 |
|
|
|
11,177 |
|
|
|
|
|
|
|
(22,931 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
13,684 |
|
|
$ |
27,704 |
|
|
$ |
21,559 |
|
|
$ |
(29,779 |
) |
|
$ |
33,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
$ |
|
|
|
$ |
1,319 |
|
|
$ |
5 |
|
|
$ |
(1 |
) |
|
$ |
1,323 |
|
|
Accounts payable and accrued liabilities
|
|
|
114 |
|
|
|
2,804 |
|
|
|
2,785 |
|
|
|
(457 |
) |
|
|
5,246 |
|
|
Income taxes
|
|
|
|
|
|
|
170 |
|
|
|
383 |
|
|
|
(99 |
) |
|
|
454 |
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
225 |
|
|
|
(122 |
) |
|
|
103 |
|
|
Liabilities of discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
464 |
|
|
|
464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
114 |
|
|
|
4,293 |
|
|
|
3,398 |
|
|
|
(215 |
) |
|
|
7,590 |
|
Long-Term Debt
|
|
|
|
|
|
|
8,781 |
|
|
|
81 |
|
|
|
(2 |
) |
|
|
8,860 |
|
Intercompany Payable
|
|
|
|
|
|
|
6,560 |
|
|
|
|
|
|
|
(6,560 |
) |
|
|
|
|
Deferred Income Taxes
|
|
|
45 |
|
|
|
415 |
|
|
|
1,302 |
|
|
|
(58 |
) |
|
|
1,704 |
|
Other Liabilities
|
|
|
6 |
|
|
|
867 |
|
|
|
635 |
|
|
|
(13 |
) |
|
|
1,495 |
|
Minority Interest *
|
|
|
|
|
|
|
|
|
|
|
518 |
|
|
|
(518 |
) |
|
|
|
|
Shareholders Equity
|
|
|
13,519 |
|
|
|
6,788 |
|
|
|
15,625 |
|
|
|
(22,413 |
) |
|
|
13,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$ |
13,684 |
|
|
$ |
27,704 |
|
|
$ |
21,559 |
|
|
$ |
(29,779 |
) |
|
$ |
33,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Parents minority interest in a subsidiary which is
wholly-owned on a consolidated basis. |
F-50
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING STATEMENT OF INCOME
FOR 2005
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary | |
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Issuer | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Net Sales
|
|
$ |
|
|
|
$ |
7,001 |
|
|
$ |
17,193 |
|
|
$ |
(1,804 |
) |
|
$ |
22,390 |
|
Cost of sales
|
|
|
|
|
|
|
(4,250 |
) |
|
|
(10,075 |
) |
|
|
1,053 |
|
|
|
(13,272 |
) |
Inventory valuation adjustments May integration
|
|
|
|
|
|
|
(21 |
) |
|
|
(4 |
) |
|
|
|
|
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
|
2,730 |
|
|
|
7,114 |
|
|
|
(751 |
) |
|
|
9,093 |
|
Selling, general and administrative expenses
|
|
|
(7 |
) |
|
|
(2,295 |
) |
|
|
(5,373 |
) |
|
|
695 |
|
|
|
(6,980 |
) |
May integration costs
|
|
|
|
|
|
|
(34 |
) |
|
|
(135 |
) |
|
|
|
|
|
|
(169 |
) |
Gain on the sale of accounts receivable
|
|
|
|
|
|
|
94 |
|
|
|
386 |
|
|
|
|
|
|
|
480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(7 |
) |
|
|
495 |
|
|
|
1,992 |
|
|
|
(56 |
) |
|
|
2,424 |
|
Interest (expense) income, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External
|
|
|
(88 |
) |
|
|
(268 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
(380 |
) |
|
Intercompany
|
|
|
149 |
|
|
|
(72 |
) |
|
|
(77 |
) |
|
|
|
|
|
|
|
|
Equity in earnings of subsidiaries
|
|
|
1,297 |
|
|
|
477 |
|
|
|
|
|
|
|
(1,774 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
1,351 |
|
|
|
632 |
|
|
|
1,891 |
|
|
|
(1,830 |
) |
|
|
2,044 |
|
Federal, state and local income taxes
|
|
|
55 |
|
|
|
(91 |
) |
|
|
(657 |
) |
|
|
22 |
|
|
|
(671 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
1,406 |
|
|
|
541 |
|
|
|
1,234 |
|
|
|
(1,808 |
) |
|
|
1,373 |
|
Discontinued operations, net of income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
1,406 |
|
|
$ |
541 |
|
|
$ |
1,234 |
|
|
$ |
(1,775 |
) |
|
$ |
1,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-51
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR 2005 RESTATED (see Note i)
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary |
|
|
Other |
|
|
Consolidating |
|
|
|
|
|
|
Parent |
|
|
Issuer |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Consolidated |
|
Cash flows from continuing operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,406 |
|
|
$ |
541 |
|
|
$ |
1,234 |
|
|
$ |
(1,775 |
) |
|
$ |
1,406 |
|
Income from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33 |
) |
|
|
(33 |
) |
Gain on the sale of accounts receivable |
|
|
|
|
|
|
(94 |
) |
|
|
(386 |
) |
|
|
|
|
|
|
(480 |
) |
May integrations costs |
|
|
|
|
|
|
55 |
|
|
|
139 |
|
|
|
|
|
|
|
194 |
|
Equity in earnings of subsidiaries |
|
|
(1,297 |
) |
|
|
(477 |
) |
|
|
|
|
|
|
1,774 |
|
|
|
|
|
Dividends received from subsidiaries |
|
|
889 |
|
|
|
|
|
|
|
|
|
|
|
(889 |
) |
|
|
|
|
Depreciation and amortization |
|
|
4 |
|
|
|
211 |
|
|
|
770 |
|
|
|
(27 |
) |
|
|
958 |
|
Proceeds from sale of proprietary
accounts receivable |
|
|
|
|
|
|
94 |
|
|
|
2,101 |
|
|
|
|
|
|
|
2,195 |
|
(Increase) decrease in working capital |
|
|
(82 |
) |
|
|
299 |
|
|
|
(160 |
) |
|
|
18 |
|
|
|
75 |
|
Other, net |
|
|
149 |
|
|
|
(515 |
) |
|
|
217 |
|
|
|
(21 |
) |
|
|
(170 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by
continuing operating activities |
|
|
1,069 |
|
|
|
114 |
|
|
|
3,915 |
|
|
|
(953 |
) |
|
|
4,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from continuing investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
and capitalized software, net |
|
|
(1 |
) |
|
|
(93 |
) |
|
|
(604 |
) |
|
|
61 |
|
|
|
(637 |
) |
Acquisition of The May Department
Stores Company, net of cash acquired |
|
|
(5,321 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,321 |
) |
Proceeds from sale of non-proprietary
accounts receivable |
|
|
|
|
|
|
|
|
|
|
1,388 |
|
|
|
|
|
|
|
1,388 |
|
Increase in non-proprietary
accounts receivable |
|
|
|
|
|
|
|
|
|
|
(131 |
) |
|
|
|
|
|
|
(131 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by
continuing investing activities |
|
|
(5,322 |
) |
|
|
(93 |
) |
|
|
653 |
|
|
|
61 |
|
|
|
(4,701 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from continuing financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issued, net of repayments |
|
|
4,579 |
|
|
|
(3,514 |
) |
|
|
(1,240 |
) |
|
|
|
|
|
|
(175 |
) |
Dividends paid |
|
|
(157 |
) |
|
|
(280 |
) |
|
|
(609 |
) |
|
|
889 |
|
|
|
(157 |
) |
Issuance of common stock, net |
|
|
329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
329 |
|
Intercompany activity, net |
|
|
(1,129 |
) |
|
|
3,840 |
|
|
|
(2,546 |
) |
|
|
(165 |
) |
|
|
|
|
Other, net |
|
|
(38 |
) |
|
|
(34 |
) |
|
|
(15 |
) |
|
|
32 |
|
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by
continuing financing activities |
|
|
3,584 |
|
|
|
12 |
|
|
|
(4,410 |
) |
|
|
756 |
|
|
|
(58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by continuing
operations |
|
|
(669 |
) |
|
|
33 |
|
|
|
158 |
|
|
|
(136 |
) |
|
|
(614 |
) |
Net cash used by discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6 |
) |
|
|
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash
equivalents |
|
|
(669 |
) |
|
|
33 |
|
|
|
158 |
|
|
|
(142 |
) |
|
|
(620 |
) |
Cash and cash equivalents at beginning
of period |
|
|
686 |
|
|
|
|
|
|
|
184 |
|
|
|
(2 |
) |
|
|
868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
17 |
|
|
$ |
33 |
|
|
$ |
342 |
|
|
$ |
(144 |
) |
|
$ |
248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note i:
This restated presentation reflects the reclassification of $2,195 million of the proceeds
from the sale of the FDS Credit Assets from (a) cash from continuing investing activities to (b)
cash from continuing operating activities. See Note 5 to the Consolidated Financial Statements for
a description of the transaction. The reclassified amount represents the portion of the proceeds
attributable to the Companys proprietary credit card accounts and related accounts receivable. As
a result of the restatement, the Companys consolidated net cash provided by continuing operating
activities for 2005 increased by $2,195 million (from $1,950 million to $4,145 million) and the
Companys consolidated net cash used by continuing investing activities for 2005 increased by
$2,195 million (from $2,506 million to $4,701 million).
F-52
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING BALANCE SHEET
AS OF JANUARY 29, 2005
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
686 |
|
|
$ |
184 |
|
|
$ |
(2 |
) |
|
$ |
868 |
|
|
Accounts receivable
|
|
|
1 |
|
|
|
3,417 |
|
|
|
|
|
|
|
3,418 |
|
|
Merchandise inventories
|
|
|
|
|
|
|
3,120 |
|
|
|
|
|
|
|
3,120 |
|
|
Supplies and prepaid expenses
|
|
|
|
|
|
|
104 |
|
|
|
|
|
|
|
104 |
|
|
Income taxes
|
|
|
132 |
|
|
|
|
|
|
|
(132 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
819 |
|
|
|
6,825 |
|
|
|
(134 |
) |
|
|
7,510 |
|
|
Property and Equipment net
|
|
|
2 |
|
|
|
6,016 |
|
|
|
|
|
|
|
6,018 |
|
|
Goodwill
|
|
|
|
|
|
|
260 |
|
|
|
|
|
|
|
260 |
|
|
Other Intangible Assets net
|
|
|
|
|
|
|
378 |
|
|
|
|
|
|
|
378 |
|
|
Other Assets
|
|
|
23 |
|
|
|
696 |
|
|
|
|
|
|
|
719 |
|
|
Deferred Income Tax Assets
|
|
|
87 |
|
|
|
|
|
|
|
(87 |
) |
|
|
|
|
|
Intercompany Receivable
|
|
|
2,765 |
|
|
|
|
|
|
|
(2,765 |
) |
|
|
|
|
|
Investment in Subsidiaries
|
|
|
5,262 |
|
|
|
|
|
|
|
(5,262 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
8,958 |
|
|
$ |
14,175 |
|
|
$ |
(8,248 |
) |
|
$ |
14,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
$ |
1 |
|
|
$ |
1,241 |
|
|
$ |
|
|
|
$ |
1,242 |
|
|
Accounts payable and accrued liabilities
|
|
|
192 |
|
|
|
2,517 |
|
|
|
(2 |
) |
|
|
2,707 |
|
|
Income taxes
|
|
|
|
|
|
|
456 |
|
|
|
(132 |
) |
|
|
324 |
|
|
Deferred income taxes
|
|
|
|
|
|
|
28 |
|
|
|
|
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
193 |
|
|
|
4,242 |
|
|
|
(134 |
) |
|
|
4,301 |
|
|
Long-Term Debt
|
|
|
2,593 |
|
|
|
44 |
|
|
|
|
|
|
|
2,637 |
|
|
Intercompany Payable
|
|
|
|
|
|
|
2,765 |
|
|
|
(2,765 |
) |
|
|
|
|
|
Deferred Income Taxes
|
|
|
|
|
|
|
1,286 |
|
|
|
(87 |
) |
|
|
1,199 |
|
|
Other Liabilities
|
|
|
5 |
|
|
|
576 |
|
|
|
|
|
|
|
581 |
|
|
Shareholders Equity
|
|
|
6,167 |
|
|
|
5,262 |
|
|
|
(5,262 |
) |
|
|
6,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$ |
8,958 |
|
|
$ |
14,175 |
|
|
$ |
(8,248 |
) |
|
$ |
14,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-53
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING STATEMENT OF INCOME
FOR 2004
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
Net Sales
|
|
$ |
|
|
|
$ |
15,776 |
|
|
$ |
|
|
|
$ |
15,776 |
|
Cost of sales
|
|
|
|
|
|
|
(9,382 |
) |
|
|
|
|
|
|
(9,382 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
|
6,394 |
|
|
|
|
|
|
|
6,394 |
|
Selling, general and administrative expenses
|
|
|
10 |
|
|
|
(5,004 |
) |
|
|
|
|
|
|
(4,994 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
10 |
|
|
|
1,390 |
|
|
|
|
|
|
|
1,400 |
|
Interest (expense) income, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External
|
|
|
(245 |
) |
|
|
(39 |
) |
|
|
|
|
|
|
(284 |
) |
|
Intercompany
|
|
|
288 |
|
|
|
(288 |
) |
|
|
|
|
|
|
|
|
Equity in earnings of subsidiaries
|
|
|
658 |
|
|
|
|
|
|
|
(658 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
711 |
|
|
|
1,063 |
|
|
|
(658 |
) |
|
|
1,116 |
|
Federal, state and local income tax expense
|
|
|
(22 |
) |
|
|
(405 |
) |
|
|
|
|
|
|
(427 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
689 |
|
|
$ |
658 |
|
|
$ |
(658 |
) |
|
$ |
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-54
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR 2004
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
689 |
|
|
$ |
658 |
|
|
$ |
(658 |
) |
|
$ |
689 |
|
|
Equity in earnings of subsidiaries
|
|
|
(658 |
) |
|
|
|
|
|
|
658 |
|
|
|
|
|
|
Dividends received from subsidiaries
|
|
|
449 |
|
|
|
|
|
|
|
(449 |
) |
|
|
|
|
|
Depreciation and amortization
|
|
|
12 |
|
|
|
731 |
|
|
|
|
|
|
|
743 |
|
|
(Increase) decrease in working capital
|
|
|
(57 |
) |
|
|
134 |
|
|
|
|
|
|
|
77 |
|
|
Other, net
|
|
|
7 |
|
|
|
(9 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by operating activities
|
|
|
442 |
|
|
|
1,514 |
|
|
|
(449 |
) |
|
|
1,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment and capitalized software, net
|
|
|
(1 |
) |
|
|
(520 |
) |
|
|
|
|
|
|
(521 |
) |
|
Other, net
|
|
|
24 |
|
|
|
(230 |
) |
|
|
|
|
|
|
(206 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by investing activities
|
|
|
23 |
|
|
|
(750 |
) |
|
|
|
|
|
|
(727 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issued, net of repayments
|
|
|
(360 |
) |
|
|
181 |
|
|
|
|
|
|
|
(179 |
) |
|
Dividends paid
|
|
|
(93 |
) |
|
|
(449 |
) |
|
|
449 |
|
|
|
(93 |
) |
|
Issuance of common stock, net
|
|
|
(603 |
) |
|
|
|
|
|
|
|
|
|
|
(603 |
) |
|
Intercompany activity, net
|
|
|
522 |
|
|
|
(522 |
) |
|
|
|
|
|
|
|
|
|
Other, net
|
|
|
39 |
|
|
|
(1 |
) |
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by financing activities
|
|
|
(495 |
) |
|
|
(791 |
) |
|
|
449 |
|
|
|
(837 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(30 |
) |
|
|
(27 |
) |
|
|
|
|
|
|
(57 |
) |
Cash and cash equivalents at beginning of period
|
|
|
716 |
|
|
|
211 |
|
|
|
(2 |
) |
|
|
925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
685 |
|
|
$ |
184 |
|
|
$ |
(2 |
) |
|
$ |
868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-55
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING STATEMENT OF INCOME
FOR 2003
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
Net Sales
|
|
$ |
|
|
|
$ |
15,412 |
|
|
$ |
|
|
|
$ |
15,412 |
|
Cost of sales
|
|
|
|
|
|
|
(9,175 |
) |
|
|
|
|
|
|
(9,175 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
|
6,237 |
|
|
|
|
|
|
|
6,237 |
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
(4,896 |
) |
|
|
|
|
|
|
(4,896 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
|
|
1,341 |
|
|
|
|
|
|
|
1,341 |
|
Interest (expense) income, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External
|
|
|
(216 |
) |
|
|
(41 |
) |
|
|
|
|
|
|
(257 |
) |
|
Intercompany
|
|
|
289 |
|
|
|
(289 |
) |
|
|
|
|
|
|
|
|
Equity in earnings of subsidiaries
|
|
|
647 |
|
|
|
|
|
|
|
(647 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
720 |
|
|
|
1,011 |
|
|
|
(647 |
) |
|
|
1,084 |
|
Federal, state and local income tax expense
|
|
|
(27 |
) |
|
|
(364 |
) |
|
|
|
|
|
|
(391 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
693 |
|
|
$ |
647 |
|
|
$ |
(647 |
) |
|
$ |
693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-56
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
FEDERATED DEPARTMENT STORES, INC.
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR 2003
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | |
|
Consolidating | |
|
|
|
|
Parent | |
|
Subsidiaries | |
|
Adjustments | |
|
Consolidated | |
|
|
| |
|
| |
|
| |
|
| |
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
693 |
|
|
$ |
647 |
|
|
$ |
(647 |
) |
|
$ |
693 |
|
|
Equity in earnings of subsidiaries
|
|
|
(647 |
) |
|
|
|
|
|
|
647 |
|
|
|
|
|
|
Dividends received from subsidiaries
|
|
|
438 |
|
|
|
|
|
|
|
(438 |
) |
|
|
|
|
|
Depreciation and amortization
|
|
|
9 |
|
|
|
704 |
|
|
|
|
|
|
|
713 |
|
|
(Increase) decrease in working capital
|
|
|
250 |
|
|
|
193 |
|
|
|
(2 |
) |
|
|
441 |
|
|
Other, net
|
|
|
(41 |
) |
|
|
(30 |
) |
|
|
|
|
|
|
(71 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used by operating activities
|
|
|
702 |
|
|
|
1,514 |
|
|
|
(440 |
) |
|
|
1,776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment and capitalized software, net
|
|
|
(2 |
) |
|
|
(560 |
) |
|
|
|
|
|
|
(562 |
) |
|
Other, net
|
|
|
|
|
|
|
(186 |
) |
|
|
|
|
|
|
(186 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used by investing activities
|
|
|
(2 |
) |
|
|
(746 |
) |
|
|
|
|
|
|
(748 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issued, net of repayments
|
|
|
(451 |
) |
|
|
158 |
|
|
|
|
|
|
|
(293 |
) |
|
Dividends paid
|
|
|
(69 |
) |
|
|
(438 |
) |
|
|
438 |
|
|
|
(69 |
) |
|
Issuance of common stock, net
|
|
|
(452 |
) |
|
|
|
|
|
|
|
|
|
|
(452 |
) |
|
Intercompany activity, net
|
|
|
504 |
|
|
|
(504 |
) |
|
|
|
|
|
|
|
|
|
Other, net
|
|
|
|
|
|
|
(5 |
) |
|
|
|
|
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided (used) by financing activities
|
|
|
(468 |
) |
|
|
(789 |
) |
|
|
438 |
|
|
|
(819 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
232 |
|
|
|
(21 |
) |
|
|
(2 |
) |
|
|
209 |
|
Cash and cash equivalents at beginning of period
|
|
|
484 |
|
|
|
232 |
|
|
|
|
|
|
|
716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
716 |
|
|
$ |
211 |
|
|
$ |
(2 |
) |
|
$ |
925 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-57