follow us

2003 retail numbers reveal surprising turnaround

2003 retail numbers reveal surprising turnaround

Profitability Measures Sales Operations
Store Fiscal Year End Net Income ($000) % Change '01-'02 % Change '98-'02 Profit Margin Return on Equity Net Sales ($000) % Change '01-'02 % Change '98-'02 Same-Store Sales % Chg. Gross Margin % SG&A/Sales Net Debt Coverage Inventory Turns
Source: Home Textiles Today market research and company reports
Figures in parentheses represent losses of calculations based on net or operating losses.
1. Includes after-tax charges for minority interests of $193 million in 2002 and $183 million in 2001.
2. Includes after-tax charges for minority interest and equity in unconsolidated subsidiaries of $153 million.
3. Excludes non-sales revenues of $2 billion in 2002 and $1.9 billion in 2001.
4. Includes a $27 million extraordinary charge for the purchase and redemption of debt.
5. Excludes net credit revenues of $1.2 billion in 2002, $712 million in 2001 and $459 million in 1998.
6. Emerged from Ch. 11 bankruptcy in April, 2003.
7. Includes $739 million in pretax restructuring, impairment and other charges, a $386 million pretax reorganization charge, a $24 million income tax benefit and $43 million in net income from discontinued operations.
8. Includes $1.1 billion in pretax restructuring, impairment and other charges, a $70 million after-tax charge for dividends on convertible preferred securities of a subsidiary, a $183 million pretax reorganization gain and $166 million in net income from discontinued operations. 2001 net loss was $2.4 billion.
9. Includes a $19 million pretax charge for voluntary early retirement programs. 1998 net income was $491 million.
10. Includes a $29.5 million pretax gain from litigation settlement expense and other related proceeds.
11. No interest expense reported.
12. Includes a $6 million pretax restructuring charge and a $186.1 million extraordinary charge, the cumulative effect of an accounting change. 2001 net income was $28.2 million.
13. Includes a $5.7 million pretax non-recurring charge. 1998 net income was $55.6 million.
14. Excludes licensed department rentals and other income of $12.6 million in 2002 and $13.1 million in 2001.
15. Includes $2.6 million in license fees from affiliates, a $2.1 million extraordinary charge and a $2.1 million extraordinary charge for the cumulative effect of an accounting change.
16. Includes $12.2 million in license fees from affiliates, $406,000 in equity in loss of joint venture and a $16.5 million income tax benefit. 2001 net loss was $28.7 million and 1998 net income was $24.9 million.
17. Excludes licensed department sales.
18. Includes $162 million in pretax asset impairment and restructuring charges, a $14 million net loss from discontinued operations, a $770 million net loss on the disposal of discontinued operations and a $10 million extraordinary loss. 2001 net loss was $276 million.
19. Includes a $23 million extraordinary charge for debt prepayments.
20. Includes a $52.2 million pretax charge for asset impairment and store closing costs, a $4.4 million extraordinary loss and a $530.3 million extraordinary loss, the cumulative effect of an accounting change.
21. Includes a $3.8 million pretax charge for asset impairment and store closing costs and a $6 million extraordinary gain. 2001 net loss was $71.8 million and 1998 net income was $135.3 million.
22. Excludes service charges, interest and other income of $322.9 million in 2002, $244.8 million in 2001 and $215 million in 1998.
23. Includes pretax charges for losses from long-lived assets of $19.5 million in 2002 and $32.6 million in 2001, pretax integration charges of $10 million in 2002 and $1.5 million in 2001 and pretax gains on the early extinguishment of debt of $709,000 in 2002 and $26.1 million in 2001. 2002 also includes a $45.6 million extraordinary charge, the cumulative effect of an accounting change.
24. Includes a $61.8 million pretax loss from long-lived assets, a $121.7 million pretax charge for integration and year 2000 charges and a $42.4 million pretax loss on extinguishment of debt.
25. Includes a $402,000 pretax loss on the sale of property, equipment and investments, a $8.1 million pretax restructuring charge and a $561,000 pretax asset impairment and store closing charge.
26. Includes a $3.5 million pretax gain on the sale of property, equipment and investments, a $692,000 pretax restructuring charge, a $221,000 net loss on the disposal of discontinued operations, a $13.5 million pretax asset impairment and store closing charge and a $1 million extraordinary charge, the cumulative effect of an accounting change.
27. Includes a $597,000 pretax gain on the sale of property, equipment and investments, $188,000 in net equity in earnings of unconsolidated affiliates and a $1 million extraordinary charge for the early payment of debt.
28. Includes a $10.9 million pretax asset impairment charge, a $3.7 million pretax loss on the early extinguishment of debt and an $8.8 million income tax benefit.
29. Includes a $696,000 pretax loss on the early retirement of debt. 2001 net income was $425,000.
30. Includes a $859,000 pretax charge for acquisition related expenses. 1998 net income was $5.3 million.
31. Excludes net credit revenues and net leased department revenues of $11.8 million in 2002, $12.5 million in 2001 and $12.9 million in 1998.
32. Includes the results of Lands' End from its June 2002 acquisition.
33. Includes pretax charges for special and impairment losses of $111 million in 2002 and $542 million in 2001, after-tax minority interest charges of $11 million in 2002 and $21 million in 2001. 2002 also includes a $208 million extraordinary charge, the cumulative effect of an accounting change.
34. Includes a $352 million pretax charge for asset impairment losses, a $45 million after-tax minority interest charge and a $24 million extraordinary loss on the early extinguishment of debt.
35. Excludes credit and financial products revenues of $5.7 billion in 2002 and $5.2 billion in 2001.
36. Total revenues.
37. After preferred dividends of $27 million in 2002 and $29 million in 2001; includes a $34 million net gain from discontinued operations in 2002 and a $16 million net loss from discontinued operations in 2001.
38. For continuing operations.
39. Retail sales, excludes $1 billion in direct marketing revenue.
40. Includes a $40 million net loss from discontinued operations.
41. After preferred dividends of $3.5 million; includes a $9 million net loss on the disposal of discontinued operations.
42. Includes an $18.7 million income tax benefit and $8.5 million in net income from discontinued operations.
43. Includes $23.2 million in net income from discontinued operations and a $12.6 million extraordinary charge, the cumulative effect of an accounting change.
44. Includes pretax restructuring charges of $9.9 million in 2002 and $18.4 million in 2001 and income tax benefits of $18.2 million in 2002 and $6.8 million in 2001. 2001 also includes a $456,000 pretax charge for stock-based compensation expense. 2001 net loss was $10.9 million.
45. After preferred stock charges of $7.6 million. 1998 net loss was $5.3 million.
46. 2001 and 1998 are 52 weeks; 2002 is 53 weeks.
47. Includes a $34 million pretax restructuring and asset impairment charge and a $4 million pretax litigation charge.
48. After preferred shareholder dividends of $358,000 ; includes a $278,000 pretax charge for the change in fair value of warrants and an $8.5 million income tax benefit.
49. After preferred shareholder dividends and beneficial conversion charges of $2.8 million ; includes a $2.7 million pretax charge for the change in fair value of warrants and an $8.9 million income tax benefit. 2001 net loss was $35.4 million.
50. After $999,000 in preferred stock accretion. 1998 net income was $3.9 million.
51. Includes pretax provisions for impaired assets and store closing costs of $21 million in 2002, $18 million in 2001 and $6 million in 1998.
52. Excludes membership fees and other revenue of $769.4 million in 2002, $660 million in 2001 and $439.5 million in 1998.
53. Includes net losses from discontinued operations of $14.9 million in 2002 and $1.4 million in 2001. 2002 also includes a $15.6 million pretax gain on contingent lease obligations and 2001 also includes a $106.4 million pretax loss on contingent lease obligations.
54. Includes a $1.5 million pretax charge for pension termination costs, $628,00 in net losses from discontinued operations and $19.3 million extraordinary charge, the cumulative effect of an accounting change.
55. Excludes membership fees and other revenue of $130.7 million in 2002, $117.4 million in 2001 and $74.8 million in 1998.
56. Includes an $8.8 million income tax benefit and a $600,000 extraordinary loss related to the early retirement of debt. 2001 net loss was $14.9 million.
57. After preferred dividends of $15.6 million in 2002 and $10.7 million in 2001; includes pretax special charges of $4.4 million in 2002 and $11.3 million in 2001 and pretax gains on the sale of Improvements business of $570,000 in 2002 and $23.2 million in 2001. 2001 also includes a $1.5 million pretax gain on the sale of Kindig Lane property. 2001 net loss was 16.6 million.
58. After preferred dividends of $578,000; includes a $3.7 million pretax charge for the write-down of inventory of discontinued catalogs and a $485,000 pretax special credit. 1998 net loss was $26.2 million.
59. Includes a $387,000 pretax credit from a restructuring reserve and a $2.9 million income tax benefit. 2001 net loss was $9.1 million.
60. Includes a $4.5 million income tax benefit. 1998 net income was $5.2 million.
61. Includes a $2.2 million pretax charge for the write-off of a computer project and severance costs.
62. 2002 and 1998 are 52 weeks; 2001 is 53 weeks.
ALL-THE-TIME-LOW-PRICE
Wal-Mart 1/31/03 $8,039,0001 20.5%1 81.5%2 3.3% 20.4% $244,524,0003 12.3%3 77.7% 5.0% 21.5% 16.8% 7.9% 8.1x
Target 2/1/03 1,654,000 20.9 76.94 3.9 17.5 42,722,0005 9.25 41.45 1.1 31.5 22.0 14.5 6.4
Kmart6 1/29/03 (3,219,000)7 8 9 -10.5 117.4 30,762,000 -14.9 -8.6 -10.1 14.6 21.3 -7.6 4.9
Dollar General 1/31/03 264,94610 27.7 75.5 4.3 20.6 6,100,404 14.6 89.4 5.7 28.3 21.3 10.0 3.9
Family Dollar 8/31/02 216,929 14.5 110.0 5.2 18.8 4,162,652 13.6 76.2 5.8 33.5 25.3 11 3.7
ShopKo Stores 2/1/03 (144,819)12 13 -4.5 -26.4 3,240,18714 -4.014 37.8 -2.0 25.7 19.6 26.5 4.1
Value City 2/1/03 (3,665)15 16 16 -0.1 -1.7 2,450,71917 7.317 79.7 -3.5 38.2 37.1 122.5 3.9
MEDIAN 20.7% 79.2% 9.2% 76.2% 1.1% 28.3% 21.3% 12.0% 4.1x
FULL-PRICE
Federated Dept. Stores 2/1/03 $818,000 —%18 23.6%19 5.3% 14.2% $15,435,000 -1.4% 0.5% -3.0% 40.0% 31.3% 22.0% 2.7x
May Dept. Stores 2/1/03 542,000 -22.9 -36.2 4.0 13.4 13,491,000 -2.8 5.5 -5.3 29.9 20.5 27.5 3.3
Dillard's 2/1/03 (398,405)20 21 21 -5.0 -17.6 7,910,99622 -3.022 1.922 -3.0 33.6 27.4 37.1 3.3
Saks 2/1/03 24,24423 7429.223 24 0.4 1.1 5,911,122 -2.6 -0.9 -1.4 36.7 22.5 14.8 2.9
Belk 2/1/03 84,01725 32.626 47.527 3.7 8.8 2,241,555 0.2 9.3 -3.2 32.7 24.8 20.9 3.1
Gottschalks 2/1/03 (11,973)28 29 30 -1.7 -11.3 691,42831 -2.731 44.530 -0.8 33.9 31.6 102.2 2.8
MEDIAN 32.6% 23.6% -2.7% 3.7% -3.0% 33.8% 26.1% 24.8% 3.0x
MID-PRICE
Sears, Roebuck32 12/28/02 $1,376,00033 87.2%33 31.3%34 3.9% 20.4% $35,698,00035 -0.2%35 -3.3%36 -5.6% 28.2% 25.9% 142.3% 5.1x
J.C.Penney 1/25/03 378,00037 447.837 -13.738 1.2 5.9 32,347,000 1.1 8.739 2.6 30.2 26.8 35.0 4.6
Kohl's 2/1/03 643,381 29.8 234.6 7.1 18.3 9,120,287 21.8 147.7 5.3 34.4 19.9 4.2 4.2
MEDIAN 87.2% 31.3% 1.1% 8.7% 2.6% 30.2% 25.9% 35.0% 4.6x
OFF-PRICE
TJX 1/25/03 $578,388 15.6%40 37.5%41 4.8% 41.0% $11,981,207 11.9% 50.7% 3.0% 24.2% 16.2% 2.6% 6.0x
Big Lots 2/1/03 76,557 42 -20.943 2.0 7.5 3,868,550 12.7 51.7 7.7 42.2 38.4 13.7 3.0
Ross Stores 2/1/03 201,178 29.8 50.3 5.7 31.3 3,531,349 18.2 61.8 7.0 25.6 16.2 0.1 3.9
Stein Mart 2/1/03 20,690 34.8 0.9 1.5 9.3 1,408,648 6.7 56.9 -0.8 24.7 23.2 11.8 3.6
Tuesday Morning 12/31/02 44,081 42.5 1916.5 6.0 63.7 728,846 13.5 84.0 4.3 36.7 24.9 15.8 3.5
Factory 2-U Stores 2/1/03 (28,509)44 44 45 -5.3 -64.3 535,270 -7.8 58.3 -7.7 30.3 36.7 -4.7 8.6
MEDIAN 32.3% 37.5% 12.3% 57.6% 3.7% 28.0% 24.1% 7.2% 3.8x
SPECIALTY STORE
Bed Bath & Beyond 3/1/03 $302,179 37.6% 210.4% 8.2% 20.8% $3,665,164 25.2% 165.1% 7.9% 41.4% 28.3% —%11 2.6x
Williams-Sonoma 2/2/03 124,403 65.7 126.6 5.3 19.3 2,360,830 13.1 103.4 2.7 40.3 31.7 11 4.9
Linens 'n Things46 1/4/03 69,246 132.847 81.9 3.2 10.4 2,184,716 19.8 104.9 3.1 41.0 35.8 2.0 2.3
Pier 1 Imports 3/1/03 129,386 29.1 61.0 7.4 20.1 1,754,867 13.3 54.1 4.7 42.9 28.6 11 3.3
The Bombay Company 2/1/03 7,217 93.8 80.0 1.5 4.3 494,000 12.9 37.8 5.0 29.2 26.8 11 3.6
Restoration Hardware 2/1/03 (3,961)48 49 50 -1.0 -4.2 400,337 9.2 89.4 6.2 29.3 31.5 -31.2 3.6
MEDIAN 65.7% 81.9% 13.2% 96.4% 4.9% 40.7% 30.1% -14.6% 3.5x
WAREHOUSE CLUB
Costco 9/1/02 $699,98351 16.3%51 52.2%51 1.8% 12.3% $37,993,09352 11.3%52 59.4%52 6.0% 10.6% 9.4% —11 11.6x
BJ's 2/1/03 130,86653 58.953 109.554 2.3 17.7 5,728,95555 12.255 66.455 2.0 8.7 6.9 —11 8.8
MEDIAN 37.6% 80.9% 11.8% 62.9% 4.0% 9.7% 8.2% —% 10.2x
FABRIC & DECORATING
Jo-Ann Stores 2/1/03 $44,900 —%56 235.1% 2.7% 15.5% $1,682,000 7.1% 35.3% 8.4% 46.2% 38.2% 19.3% 2.5x
Hancock Fabrics 2/2/03 19,928 35.9 460.4 4.5 15.9 438,287 6.4 11.7 8.3 51.1 42.6 0.7 1.5
MEDIAN 35.9% 347.8% 6.8% 23.5% 8.4% 48.7% 40.4% 10.0% 2.0x
DIRECT-TO-CONSUMER
Hanover Direct 12/28/02 ($24,686)57 —%57 —%58 -5.4% 42.0% $457,644 -14.0% -16.2% —% 36.5% 34.4% 57.0% 5.2x
Lillian Vernon 2/22/03 (18,602)59 60 61 -7.8 -25.1 237,990 -8.3 -19.7 41.0 49.2 -12.3 6.4
MEDIAN —% —% -11.2% -18.0% —% 38.8% 41.8% 22.4% 5.8x
HOME IMPROVEMENT
Home Depot62 2/2/03 $3,664,000 20.4% 127.0% 6.3% 18.5% $58,247,000 8.8% 92.7% 0.0% 31.1% 20.9% 0.7% 5.3x
Lowe's 1/31/03 1,471,000 43.8 194.2 5.6 17.7 26,491,000 19.8 98.7 6.0 30.3 17.9 5.5 4.9
MEDIAN 32.1% 160.6% 14.3% 95.7% 3.0% 30.7% 19.4% 13.1% 5.1x


Featured Video

  • Online Moves From Afterthought To Main Thought For Textiles Suppliers

    Camera Icon More Videos

Other Home Furnishings Sites

Casual Living
Gifts and Decorative Accessories
Home Accents Today
Kids Today
Furniture Today