JWN Nordstrom Inc

Second Quarter 2015 Earnings In-Line with Expectations

Nordstrom, Inc. (NYSE: JWN) today reported earnings per diluted share of $1.09 for the second quarter ended August 1, 2015. This included an increase in earnings per diluted share of $0.16, which primarily represented the reclassification of receivables as "held for sale" associated with the pending credit card transaction.

The Company's second quarter performance, which was in-line with Company expectations, reflected the execution of its customer strategy and continued top-line strength fueled by its growth investments. Total Company net sales increased 9.2 percent, marking the fourth consecutive quarter of high-single-digit growth. The Company's strategic growth investments, including its entry into Canada, the acquisition of Trunk Club and launch of Nordstromrack.com, drove over one-third of the total sales growth in the second quarter.

Total Company comparable sales increased 4.9 percent, compared with the same period last year, reflecting consistent trends over the past year. In addition, the Anniversary Sale, which is the Company's largest event of the year, achieved Company expectations.

CREDIT CARD TRANSACTION UPDATE

On May 26, 2015, the Company announced its strategic credit card relationship with TD Bank (TD), including the sale of its existing U.S. Visa and private label consumer credit card portfolio. The Company also entered into a program agreement with TD, in which it will be entitled to a substantial portion of net revenue generated by the credit card portfolio.

Upon closing, the Company expects to receive approximately $1.8 billion, net of $325 million in debt reduction and transaction costs. While the Company is continuing to evaluate its plans for the use of proceeds, it intends to fund its long-term growth through current operations and maintain its current capital structure.

In the second quarter, the Company reclassified its receivables to "held for sale" resulting in the reduction of expense. The Company will provide a further update on the overall financial impact of the transaction following closing, which is expected by the end of the year and subject to regulatory approval.

SECOND QUARTER SUMMARY

• Second quarter net earnings were $211 million and earnings before interest and taxes were $377 million, or 10.5 percent of net sales.
  • This included an increase in earnings before interest and taxes of $51 million, which primarily represented the reclassification of receivables to "held for sale" associated with the credit card transaction.
  • In addition, the impact of the Trunk Club acquisition and the ongoing entry into Canada represented a planned incremental reduction to earnings before interest and taxes of $14 million.
• Total Company net sales of $3.6 billion for the second quarter increased 9.2 percent compared with net sales of $3.3 billion during the same period in fiscal 2014. Total Company comparable sales for the second quarter increased 4.9 percent.
• Nordstrom comparable sales, which consist of the full-line and Nordstrom.com businesses, increased 4.8 percent. Top-performing merchandise categories included Cosmetics and Women's Apparel. The strength in Women's Apparel was led by coats, dresses and younger customer-focused departments.
  • Full-line net sales of $2.1 billion increased 1.1 percent compared with the same period last year. Comparable sales increased 0.8 percent, reflecting ongoing improvement in sales trends. The Southwest and Southeast were the top-performing geographic regions.
  • Nordstrom.com net sales increased 20 percent, primarily driven by continued expansion of merchandise selection.
• Net sales in the off-price business increased 16 percent compared with the same period last year.
  • Nordstrom Rack net sales of $0.9 billion increased 13 percent, compared with the same period in fiscal 2014, representing 26 consecutive quarters of double-digit growth. Nordstrom Rack comparable sales increased 1.7 percent, on top of last year's increase of 4.0 percent, consistent with its two-year stacked trend.
  • Nordstromrack.com/HauteLook net sales increased 50 percent for the second consecutive quarter.
• Gross profit of $1.3 billion, or 35.3 percent of net sales, decreased 6 basis points compared with the same period in fiscal 2014.
• Ending inventory increase of 11 percent, compared with the same period last year, was consistent with expectations and reflected planned growth initiatives related to Trunk Club and Canada. This increase was relatively in-line with the net sales increase of 9.2 percent.
• Selling, general and administrative expenses of $1.0 billion, or 29.1 percent of net sales, increased 86 basis points compared with the same period in fiscal 2014, due to planned growth initiatives related to Trunk Club and Canada and higher fulfillment costs associated with online growth.
• The Nordstrom Rewards loyalty program continued to contribute to overall results, with members shopping three times more frequently and spending four times more on average than non-members. The Company opened approximately 350,000 new accounts in the second quarter. With 4.5 million active members, sales from members increased 10 percent in the second quarter and represented 44 percent of sales.
• During the second quarter, the Company repurchased 3.1 million shares of its common stock for $233 million. A total of $736 million remains available under its existing share repurchase board authorization. The actual number and timing of future share repurchases, if any, will be subject to market and economic conditions and applicable Securities and Exchange Commission rules.
• Return on invested capital (ROIC) for the 12 months ended August 1, 2015 was 11.9 percent compared with 13.2 percent in the prior 12-month period. This decrease reflected the acquisition of Trunk Club in addition to ongoing store expansion and increased technology investments. A reconciliation of this non-GAAP financial measure to the closest GAAP measure is included.

EXPANSION UPDATE

During the first half of the year, the Company opened two full-line stores and 11 Nordstrom Rack stores. In the third quarter, the Company plans to open three full-line stores (Vancouver, BC, Canada; Minneapolis, Minnesota; and Milwaukee, Wisconsin), relocate a full-line store in Los Angeles, California and open 16 Nordstrom Rack stores. The Company opened the following store in the second quarter of 2015:

Location   Store Name   Square

Footage

(000's)

  Timing       Nordstrom Rack Dublin, California Persimmon Place 35 May 7   Number of stores   August 1, 2015   August 2, 2014 Nordstrom full-line - U.S. 116 117 Nordstrom full-line - Canada 2 — Nordstrom Rack 178 151 Other1 8 3 Total 304 271 1 Other includes our Trunk Club clubhouses, Jeffrey boutiques and our Last Chance store.   Gross square footage 27,556,000 26,442,000  

FISCAL YEAR 2015 OUTLOOK

The Company updated its annual earnings per diluted share expectations, incorporating second quarter results, including the reclassification of receivables as "held for sale" associated with the pending credit card transaction and share repurchases in the second quarter. Nordstrom's expectations for fiscal 2015 are as follows:

  Prior Outlook     Current Outlook, excluding credit transaction and other, net     Current Outlook Net sales increase (percent) 7 to 9   8.5 to 9.5   8.5 to 9.5 Comparable sales increase (percent) 2 to 4 3.5 to 4.5 3.5 to 4.5 Gross profit % (basis points) 5 to 15 decrease 5 decrease to 5 increase 5 decrease to 5 increase Selling, general and administrative expenses % (basis points) 55 to 65 increase 65 to 75 increase 65 to 75 increase Credit transaction and other, net -- -- $51 million EBIT increase Earnings per diluted share (excluding the impact of any future share repurchases) $3.65 to $3.80 $3.70 to $3.80 $3.85 to $3.95  

CONFERENCE CALL INFORMATION

The Company's senior management will host a conference call to discuss second quarter 2015 results and fiscal 2015 outlook at 4:45 p.m. Eastern Daylight Time today. To listen to the live call online and view the speakers' prepared remarks, the conference call slides and Performance Summary document, visit the Investor Relations section of the Company's corporate website at http://investor.nordstrom.com. An archived webcast with the speakers' prepared remarks, the conference call slides and Performance Summary document will be available in the Quarterly Earnings section for one year. Interested parties may also dial 201-689-8354. A telephone replay will be available beginning approximately three hours after the conclusion of the call by dialing 877-660-6853 or 201-612-7415 and entering Conference ID 13615018, until the close of business on August 20, 2015.

ABOUT NORDSTROM

Nordstrom, Inc. is a leading fashion specialty retailer based in the U.S. Founded in 1901 as a shoe store in Seattle, today Nordstrom operates 304 stores in 38 states and Canada. Customers are served at 118 Nordstrom stores in the U.S. and Canada; 178 Nordstrom Rack stores; two Jeffrey boutiques; and one clearance store. Additionally, customers are served online through Nordstrom.com, Nordstromrack.com and HauteLook. The company also owns Trunk Club, a personalized clothing service serving customers online at TrunkClub.com and its five clubhouses. Nordstrom, Inc.'s common stock is publicly traded on the NYSE under the symbol JWN.

Certain statements in this news release contain or may suggest "forward-looking" information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including, but not limited to, anticipated financial outlook for the fiscal year ending January 30, 2016, anticipated annual total and comparable sales rates, anticipated new store openings in existing, new and international markets, anticipated Return on Invested Capital and trends in our operations. Such statements are based upon the current beliefs and expectations of the company's management and are subject to significant risks and uncertainties. Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: successful execution of our customer strategy, including expansion into new domestic and international markets, acquisitions, investments in our stores and online, our ability to realize the anticipated benefits from growth initiatives and our ability to provide a seamless experience across all channels; timely completion of construction associated with newly planned stores, relocations and remodels, all of which may be impacted by the financial health of third parties; our ability to manage the investment opportunities in our online business and our ability to manage related organizational changes; our ability to maintain relationships with our employees and to effectively attract, develop and retain our future leaders; effective inventory management, disruptions in our supply chain and our ability to control costs; the impact of any systems failures, cybersecurity and/or security breaches, including any security breach of our systems or those of a third-party provider that results in the theft, transfer or unauthorized disclosure of customer, employee or company information or compliance with information security and privacy laws and regulations in the event of such an incident; successful execution of our information technology strategy; our ability to effectively utilize data in strategic planning and decision making; efficient and proper allocation of our capital resources; our ability to successfully close the U.S. Visa and private label credit card portfolio transaction; our ability to safeguard our reputation and maintain our vendor relationships; the impact of economic and market conditions and the resultant impact on consumer spending patterns; our ability to respond to the business environment, fashion trends and consumer preferences, including changing expectations of service and experience in stores and online; the effectiveness of planned advertising, marketing and promotional campaigns in the highly competitive retail industry; weather conditions, natural disasters, health hazards, national security or other market disruptions, or the prospects of these events and the resulting impact on consumer spending patterns; our compliance with applicable banking-related laws and regulations impacting our ability to extend credit to our customers, employment laws and regulations, certain international laws and regulations, other laws and regulations applicable to us, including the outcome of claims and litigation and resolution of tax matters, and ethical standards; impact of the current regulatory environment and financial system and health care reforms; compliance with debt covenants, availability and cost of credit, changes in interest rates, debt repayment patterns, personal bankruptcies and bad debt write-offs; and the timing and amounts of share repurchases by the company, if any, or any share issuances by the company, including issuances associated with option exercises or other matters. Our SEC reports, including our Form 10-K for the fiscal year ended January 31, 2015, and our Form 10-Q for the fiscal quarter ended May 2, 2015, contain other information on these and other factors that could affect our financial results and cause actual results to differ materially from any forward-looking information we may provide. The company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances.

    NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF EARNINGS

(unaudited; amounts in millions, except per share amounts)

 

Quarter Ended Six Months Ended August 1, 2015   August 2, 2014 August 1, 2015   August 2, 2014 Net sales $ 3,598 $ 3,296 $ 6,714 $ 6,133 Credit card revenues 103   96   202   190   Total revenues 3,701 3,392 6,916 6,323 Cost of sales and related buying and occupancy costs (2,327 ) (2,130 ) (4,326 ) (3,951 ) Selling, general and administrative expenses (1,048 ) (931 ) (2,019 ) (1,776 ) Credit transaction and other, net 51   —   51   —   Earnings before interest and income taxes 377 331 622 596 Interest expense, net (32 ) (35 ) (65 ) (70 ) Earnings before income taxes 345 296 557 526 Income tax expense (134 ) (113 ) (218 ) (203 ) Net earnings $ 211   $ 183   $ 339   $ 323     Earnings per share: Basic $ 1.11 $ 0.97 $ 1.78 $ 1.70 Diluted $ 1.09 $ 0.95 $ 1.74 $ 1.68   Weighted-average shares outstanding: Basic 189.4 189.6 190.0 189.7 Diluted 193.5 192.7 194.2 192.7         NORDSTROM, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited; amounts in millions)   August 1, 2015 January 31, 2015 August 2, 2014 Assets Current assets: Cash and cash equivalents $ 423 $ 827 $ 772 Accounts receivable held for sale 2,391 — — Accounts receivable, net 241 2,306 2,454 Merchandise inventories 2,004 1,733 1,805 Current deferred tax assets, net 256 256 260 Prepaid expenses and other 117   102   96   Total current assets 5,432 5,224 5,387   Land, property and equipment (net of accumulated depreciation of $4,912, $4,698 and $4,587) 3,570 3,340 3,096 Goodwill 447 435 175 Other assets 251   246   248   Total assets $ 9,700   $ 9,245   $ 8,906     Liabilities and Shareholders' Equity Current liabilities: Accounts payable $ 1,589 $ 1,328 $ 1,529 Accrued salaries, wages and related benefits 389 416 358 Other current liabilities 1,145 1,048 944 Current portion of long-term debt 333   8   7   Total current liabilities 3,456 2,800 2,838   Long-term debt, net 2,808 3,123 3,111 Deferred property incentives, net 560 510 498 Other liabilities 385 372 358   Commitments and contingencies   Shareholders' equity: Common stock, no par value: 1,000 shares authorized; 188.2, 190.1 and 188.6 shares issued and outstanding 2,460 2,338 1,958 Retained earnings 97 166 179 Accumulated other comprehensive loss (66 ) (64 ) (36 ) Total shareholders' equity 2,491   2,440   2,101   Total liabilities and shareholders' equity $ 9,700   $ 9,245   $ 8,906       NORDSTROM, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; amounts in millions)   Six Months Ended August 1, 2015   August 2, 2014 Operating Activities Net earnings $ 339 $ 323 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization expenses 277 244 Amortization of deferred property incentives and other, net (41 ) (40 ) Deferred income taxes, net (24 ) (43 ) Stock-based compensation expense 41 31 Tax benefit from stock-based compensation 13 10 Excess tax benefit from stock-based compensation (13 ) (11 ) Bad debt expense 20 22 Credit transaction and other, net (54 ) — Change in operating assets and liabilities: Accounts receivable (216 ) (221 ) Merchandise inventories (280 ) (263 ) Prepaid expenses and other assets (19 ) (11 ) Accounts payable 240 241 Accrued salaries, wages and related benefits (30 ) (35 ) Other current liabilities 56 68 Deferred property incentives 97 48 Other liabilities 9   6   Net cash provided by operating activities 415   369     Investing Activities Capital expenditures (521 ) (376 ) Change in credit card receivables originated at third parties (64 ) (77 ) Other, net 4   (9 ) Net cash used in investing activities (581 ) (462 )   Financing Activities Proceeds from long-term borrowings, net of discounts 16 13 Principal payments on long-term borrowings (4 ) (4 ) Increase in cash book overdrafts 49 15 Cash dividends paid (142 ) (125 ) Payments for repurchase of common stock (267 ) (326 ) Proceeds from issuances under stock compensation plans 71 91 Excess tax benefit from stock-based compensation 13 11 Other, net 26   (4 ) Net cash used in financing activities (238 ) (329 )   Net decrease in cash and cash equivalents (404 ) (422 ) Cash and cash equivalents at beginning of period 827   1,194   Cash and cash equivalents at end of period $ 423   $ 772    

NORDSTROM, INC.STATEMENTS OF EARNINGS BY BUSINESS(unaudited; dollar and share amounts in millions)

Retail Business

Our Retail Business includes our Nordstrom branded full-line stores and online store, Nordstrom Rack stores, Nordstromrack.com/HauteLook, Trunk Club, Jeffrey and our Last Chance clearance store. It also includes unallocated corporate center expenses. The following table summarizes the results of our Retail Business for the quarter and six months ended August 1, 2015 compared with the same period in 2014:

  Quarter Ended August 1, 2015   August 2, 2014 Amount   % of net sales1 Amount   % of net sales1 Net sales $ 3,598 100.0 % $ 3,296 100.0 % Cost of sales and related buying and occupancy costs (2,326 ) (64.6 %) (2,129 ) (64.6 %) Gross profit 1,272 35.4 % 1,167 35.4 % Selling, general and administrative expenses (999 ) (27.8 %) (889 ) (27.0 %) Other loss (10 ) (0.3 %) —   —   Earnings before interest and income taxes 263 7.3 % 278 8.5 % Interest expense, net (27 ) (0.8 %) (30 ) (0.9 %) Earnings before income taxes $ 236   6.6 % $ 248   7.5 %   Six Months Ended August 1, 2015 August 2, 2014 Amount % of net sales1 Amount % of net sales1 Net sales $ 6,714 100.0 % $ 6,133 100.0 % Cost of sales and related buying and occupancy costs (4,323 ) (64.4 %) (3,949 ) (64.4 %) Gross profit 2,391 35.6 % 2,184 35.6 % Selling, general and administrative expenses (1,920 ) (28.6 %) (1,682 ) (27.4 %) Other loss (10 ) (0.1 %) —   —   Earnings before interest and income taxes 461 6.9 % 502 8.2 % Interest expense, net (55 ) (0.8 %) (61 ) (1.0 %) Earnings before income taxes $ 406   6.0 % $ 441   7.2 %

1 Subtotals and totals may not foot due to rounding.

The following table summarizes net sales within our Retail Business:

  Quarter Ended   Six Months Ended August 1, 2015   August 2, 2014 August 1, 2015   August 2, 2014 Nordstrom full-line stores - U.S. $ 2,097 $ 2,074 $ 3,796 $ 3,757 Nordstrom.com 625   519   1,105   920   Nordstrom 2,722 2,593 4,901 4,677 Nordstrom Rack 857 759 1,688 1,500 Nordstromrack.com/HauteLook 117 78 234 155 Other retail1 79   8   143   16   Total Retail segment 3,775 3,438 6,966 6,348 Corporate/Other (177 ) (142 ) (252 ) (215 ) Total net sales $ 3,598   $ 3,296   $ 6,714   $ 6,133  

1 Other retail includes Trunk Club, our Nordstrom Canada full-line stores and Jeffrey boutiques.

NORDSTROM, INC.STATEMENTS OF EARNINGS BY BUSINESS(unaudited; dollar and share amounts in millions)

Credit

Our Credit business earns finance charges, interchange fees, late fees and other revenue through operation of the Nordstrom private label and Nordstrom Visa credit cards. As mentioned above, as part of an agreement expected to close by the end of 2015, TD will acquire Nordstrom's existing U.S. Visa and private label consumer credit card portfolio.

Historically, all credit card receivables were recorded at par value less an allowance for credit losses. As we have the ability and intent to sell our U.S. Visa and private label receivables, these credit card receivables to be acquired by TD have been reclassified from "held for investment" to "held for sale", and are recorded at the lower of cost (par) or fair value as of August 1, 2015. Due to this classification change, the allowance on these receivables of $64 was reversed during the quarter ended August 1, 2015. The fair value of these receivables is greater than cost.

The following tables summarize the results of our Credit business for the quarter and six months ended August 1, 2015 compared with the same period in 2014:

  Quarter Ended   Six Months Ended August 1, 2015   August 2, 2014 August 1, 2015   August 2, 2014 Credit card revenues $ 103 $ 96 $ 202 $ 190 Credit expenses (50 ) (43 ) (102 ) (96 ) Credit transaction, net 61   —   61   —   Earnings before interest and income taxes 114 53 161 94 Interest expense (5 ) (5 ) (10 ) (9 ) Earnings before income taxes $ 109   $ 48   $ 151   $ 85     Quarter Ended   Six Months Ended August 1, 2015   August 2, 2014 August 1, 2015   August 2, 2014 Allowance at beginning of period $ 70 $ 80 $ 75 $ 80 Bad debt expense 10 7 20 22 Write-offs (18 ) (19 ) (38 ) (38 ) Recoveries 3 12 8 16 Credit transaction - reversal of allowance for credit losses (64 ) —   (64 ) —   Allowance at end of period $ 1   $ 80   $ 1   $ 80     Annualized net write-offs as a percentage of average credit card receivables 2.7 % 1.4 % 2.7 % 2.1 %   August 1, 2015 August 2, 2014 30 days or more delinquent as a percentage of ending credit card receivables 1.7 % 1.5 %  

NORDSTROM, INC.RETURN ON INVESTED CAPITAL (NON-GAAP FINANCIAL MEASURE)(unaudited; dollar and share amounts in millions)

We believe ROIC is a useful financial measure for investors in evaluating the efficiency and effectiveness of our use of capital and believe ROIC is an important component of shareholders' return over the long term. In addition, we incorporate ROIC in our executive incentive compensation measures. For the 12 fiscal months ended August 1, 2015, our ROIC decreased to 11.9% compared with 13.2% for the 12 fiscal months ended August 2, 2014, primarily due to the acquisition of Trunk Club in addition to ongoing store expansion and increased technology investments.

ROIC is not a measure of financial performance under generally accepted accounting principles ("GAAP") and should be considered in addition to, and not as a substitute for, return on assets, net earnings, total assets or other financial measures prepared in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies' methods and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to ROIC is return on assets. The following is a reconciliation of the components of ROIC and return on assets:

  12 Fiscal Months Ended August 1, 2015   August 2, 2014 Net earnings $ 736 $ 727 Add: income tax expense 481 453 Add: interest expense 133   156   Earnings before interest and income tax expense 1,350 1,336   Add: rent expense 154 133 Less: estimated depreciation on capitalized operating leases1 (83 ) (71 ) Less: credit transaction and other, net (51 ) —   Net operating profit 1,370 1,398   Less: estimated income tax expense2 (542 ) (536 ) Net operating profit after tax $ 828   $ 862     Average total assets3 $ 9,275 $ 8,618 Less: average non-interest-bearing current liabilities4 (2,892 ) (2,577 ) Less: average deferred property incentives3 (521 ) (495 ) Add: average estimated asset base of capitalized operating leases5 1,117   1,005   Average invested capital $ 6,979   $ 6,551     Return on assets 7.9 % 8.4 % ROIC 11.9 % 13.2 %

1 Capitalized operating leases is our best estimate of the asset base we would record for our leases that are classified as operating if they had met the criteria for a capital lease, or we had purchased the property. Asset base is calculated as described in footnote 5 below.2 Based upon our effective tax rate multiplied by the net operating profit for the 12 fiscal months ended August 1, 2015 and August 2, 2014.3 Based upon the trailing 12-month average.4 Based upon the trailing 12-month average for accounts payable, accrued salaries, wages and related benefits, and other current liabilities.5 Based upon the trailing 12-month average of the monthly asset base. The asset base for each month is calculated as the trailing 12 months of rent expense multiplied by eight. The multiple of eight times rent expense is a commonly used method of estimating the asset base we would record for our capitalized operating leases described in footnote 1.

NORDSTROM, INC.ADJUSTED DEBT TO EBITDAR (NON-GAAP FINANCIAL MEASURE)(unaudited; amounts in millions)

Adjusted Debt to earnings before interest, income taxes, depreciation, amortization and rent ("EBITDAR") is one of our key financial metrics, and we believe that our debt levels are best analyzed using this measure. Our goal is to manage debt levels to maintain an investment-grade credit rating and operate with an efficient capital structure. In evaluating our debt levels, this measure provides a reflection of our credit worthiness that could impact our credit rating and borrowing costs. We also have a debt covenant that requires an adjusted debt to EBITDAR leverage ratio of less than four times. As of August 1, 2015 and August 2, 2014, our Adjusted Debt to EBITDAR was 2.1.

Adjusted Debt to EBITDAR is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, debt to net earnings, net earnings, debt or other financial measures prepared in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies' methods and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Adjusted Debt to EBITDAR is debt to net earnings. The following is a reconciliation of the components of Adjusted Debt to EBITDAR and debt to net earnings:

  2015(1 )   2014(1 ) Debt $ 3,141 $ 3,118 Add: estimated capitalized operating lease liability2 1,231 1,060 Less: fair value hedge adjustment included in long-term debt (30 )   (42 )   Adjusted Debt $ 4,342   $ 4,136     Net earnings $ 736 $ 727 Add: income tax expense 481 453 Add: interest expense, net 133   155   Earnings before interest and income taxes 1,350 1,335   Add: depreciation and amortization expenses 541 478 Add: rent expense 154 133 Add: non-cash acquisition-related charges 16   5   EBITDAR $ 2,061   $ 1,951     Debt to Net Earnings 4.3 4.3 Adjusted Debt to EBITDAR 2.1 2.1

1 The components of Adjusted Debt are as of August 1, 2015 and August 2, 2014, while the components of EBITDAR are for the 12 months ended August 1, 2015 and August 2, 2014.2 Based upon the estimated lease liability as of the end of the period, calculated as the trailing 12 months of rent expense multiplied by eight. The multiple of eight times rent expense is a commonly used method of estimating the debt we would record for our leases that are classified as operating if they had met the criteria for a capital lease or we had purchased the property.

NORDSTROM, INC.FREE CASH FLOW (NON-GAAP FINANCIAL MEASURE)(unaudited; amounts in millions)

Free Cash Flow is one of our key liquidity measures, and when used in conjunction with GAAP measures, provides investors with a meaningful analysis of our ability to generate cash from our business. For the six months ended August 1, 2015, we had negative Free Cash Flow of $(263) compared with $(194) for the six months ended August 2, 2014.

Free Cash Flow is not a measure of financial performance under GAAP and should be considered in addition to, and not as a substitute for, operating cash flows or other financial measures prepared in accordance with GAAP. Our method of determining non-GAAP financial measures may differ from other companies' methods and therefore may not be comparable to those used by other companies. The financial measure calculated under GAAP which is most directly comparable to Free Cash Flow is net cash provided by operating activities. The following is a reconciliation of net cash provided by operating activities to Free Cash Flow:

  Six Months Ended August 1, 2015   August 2, 2014 Net cash provided by operating activities $ 415 $ 369 Less: capital expenditures (521 ) (376 ) Less: cash dividends paid (142 ) (125 ) Less: change in credit card receivables originated at third parties (64 ) (77 ) Add: increase in cash book overdrafts 49   15   Free Cash Flow $ (263 ) $ (194 )   Net cash used in investing activities $ (581 ) $ (462 ) Net cash used in financing activities (238 ) (329 )

View source version on businesswire.com: http://www.businesswire.com/news/home/20150813006170/en/

Nordstrom, Inc.INVESTOR CONTACT: Trina Schurman, 206-303-6503MEDIA CONTACT: Salimah Karmali, 206-303-3118