SEARS HOLDINGS REPORTS FIRST QUARTER 2018 RESULTS

Similar documents
Transformation Update & Financial Results. Q Earnings May 31, 2018

SEARS HOLDINGS REPORTS FOURTH QUARTER AND FULL YEAR 2015 RESULTS

Sears Holdings First Quarter 2018 Pre-Recorded Conference Call Transcript May 31, 2018

Transformation Update & Financial Results. Q Earnings September 13, 2018

Sears Holdings Second Quarter 2018 Pre-Recorded Conference Call Transcript September 13, 2018

Transformation Update & Financial Results. Q Earnings March 14, 2018

Transformation Update & Financial Results. Q August 24, 2017

Sears Holdings Fourth Quarter and Full Year 2017 Pre-Recorded Conference Call Transcript March 14, 2018

SEARS HOLDINGS INITIATES PROCESSES TO ACCELERATE STRATEGIC TRANSFORMATION AND FACILITATE FINANCIAL RESTRUCTURING

Q Transformation Update & Financial Results May 26, 2016

Q4 & Full Year Transformation Update & Financial Results February 2015

Sears Holdings First Quarter Results Pre-Recorded Conference Call Transcript June 8, 2015

Sears Holdings Second Quarter 2017 Pre-Recorded Conference Call Transcript August 24, 2017

Sears Holdings Fourth Quarter 2016 and Full Year Results Pre-Recorded Conference Call Transcript March 9, 2017

LANDS' END ANNOUNCES FIRST QUARTER FISCAL 2017 RESULTS

Third Quarter 2013 Transformation Update and Financial Results. November 21, 2013

Q %; 7.8% Q2 50%; 35% Q2 EPS

Sears Holdings Third Quarter 2017 Pre-Recorded Conference Call Transcript November 30, 2017

Q %; 7.1% Q3 106%; 61% Q3 EPS

American Eagle Outfitters Report Second Quarter Results, Comp Sales Increased 2%, Sales and EPS Above Expectations

LANDS' END ANNOUNCES SECOND QUARTER FISCAL 2016 RESULTS

Macy s, Inc. Reports Second Quarter 2018 Earnings

American Eagle Outfitters Reports 2015 Annual EPS Growth of 73% to $1.09

Burlington Stores, Inc. Announces Operating Results for the Third Quarter and Year-To- Date Period Ended November 2, 2013

NEWS BULLETIN RE: CLAIRE S STORES, INC.

Macy s, Inc. Reports First Quarter 2018 Earnings

American Eagle Outfitters Reports Record Second Quarter Sales and Strong EPS Growth

Macy s, Inc. Reports Third Quarter 2018 Earnings

NEWS BULLETIN RE: CLAIRE S STORES, INC.

American Eagle Out tters Reports Record Second Quarter Sales, Strong EPS Growth

NEWS BULLETIN RE: CLAIRE S STORES, INC.

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K CURRENT REPORT

Lands' End Announces Third Quarter Fiscal 2018 Results

Party City Announces First Quarter Fiscal 2015 Financial Results

Stein Mart, Inc. Reports Fourth Quarter and Fiscal 2018 Results

AEO Reports Record Fourth Quarter and Annual Revenue; Fourth Quarter EPS of $0.43; Annual EPS of $ %

NEIMAN MARCUS GROUP LTD LLC REPORTS SECOND QUARTER RESULTS. DALLAS, Texas, March 9, 2018 Neiman Marcus Group LTD LLC today reported

Dealertrack Technologies Reports Record Revenue for Fourth Quarter and Full Year 2014

American Eagle Outfitters Reports Fourth Quarter and Full Year 2016 Results

Intermolecular Announces Third Quarter 2017 Financial Results

Whole Foods Market Provides Shareholder Update on Accelerated Path to Delivering Shareholder Value and Announces Second Quarter 2017 Results

HealthEquity Reports Third Quarter Ended October 31, 2014 Financial Results

Investor Mike McGuire Media Carolyn Castel Contact: Senior Vice President Contact: Vice President (401) (401) FOR IMMEDIATE RELEASE

Fourth Quarter & Full Year 2013 Transformation Update & Financial Results. February 2014

Q Earnings Call April 1, 2016

Sears Holdings First Quarter 2014 Results Pre-Recorded Conference Call Transcript May 22, 2014

GILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)

NEIMAN MARCUS GROUP LTD LLC REPORTS FOURTH QUARTER AND FISCAL YEAR 2016 RESULTS

During the year, the Company achieved a number of milestones in executing its growth strategy:

The Home Depot Announces First Quarter Results; Reaffirms Fiscal Year 2018 Guidance

Best Buy Reports Third Quarter Results

Under Armour Reports First Quarter Results

Whole Foods Market Reports Fourth Quarter and Fiscal Year 2016 Results

LSC COMMUNICATIONS REPORTS THIRD QUARTER 2018 RESULTS AND UPDATES FULL-YEAR 2018 GUIDANCE

EVINE Live Inc. (Exact name of registrant as specified in its charter)

Hexion Inc. Announces First Quarter 2017 Results

Investor Mike McGuire Media Carolyn Castel Contact: Senior Vice President Contact: Vice President (401) (401) FOR IMMEDIATE RELEASE

The Home Depot Announces Third Quarter Results; Updates Fiscal Year 2018 Guidance

Sprouts Farmers Market, Inc. Reports Fourth Quarter and Full Year 2013 Results

(401) (212) FOR IMMEDIATE RELEASE CVS HEALTH REPORTS FOURTH QUARTER AND FULL YEAR RESULTS AND PROVIDES 2019 FULL YEAR GUIDANCE

FOR IMMEDIATE RELEASE. Investor Contact: Carol DiRaimo, (858) Media Contact: Brian Luscomb, (858)

4 th Quarter 2018 Earnings Call. February 20, 2019

THE NORTH WEST COMPANY INC.

Investor Mike McGuire Media Carolyn Castel Contact: Senior Vice President Contact: Vice President (401) (401) FOR IMMEDIATE RELEASE

Investor Mike McGuire Media Carolyn Castel Contact: Senior Vice President Contact: Vice President (401) (401) FOR IMMEDIATE RELEASE

Macy s, Inc. Reports Third Quarter 2017 Earnings Above Prior Year and Re-affirms Full-Year Guidance

Two- Year. Two- Year Q4 ended September 27, 2015 (0.2)% 2.9% (0.8)% 0.5% 0.6 % 2.4% Q1 ended January 17, 2016 (1.8)% 2.9% (1.6)% 0.7% (0.2)% 2.

Staples, Inc. Announces First Quarter 2017 Performance

Walgreen Co. Reports Fiscal 2014 Second Quarter Results

AFFINION GROUP HOLDINGS, INC. ANNOUNCES RESULTS FOR THE FOURTH QUARTER AND YEAR ENDED DECEMBER 31, 2014 ACHIEVES FULL YEAR ADJUSTED EBITDA OF $281

Refuel. Replenish. Refresh.

National Vision Holdings, Inc. Reports Fourth Quarter and Fiscal 2017 Financial Results

HD Supply Holdings, Inc. Announces 2017 Second-Quarter Results and Reaffirms Full-Year Guidance

GOLDEN ENTERTAINMENT REPORTS 2018 FIRST QUARTER REVENUE OF $214.8 MILLION, NET INCOME OF $3.9 MILLION AND ADJUSTED EBITDA OF $45.

HealthEquity Reports Second Quarter Ended July 31, 2014 Financial Results. Highlights of the Second Quarter Include:

Fourth Quarter 2017 Earnings Presentation

Helen of Troy Limited Reports Third Quarter Fiscal 2018 Results

Del Taco Restaurants, Inc. (Exact name of registrant as specified in its charter)

RITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)

EVINE Live Inc. (Exact name of registrant as specified in its charter)

Q Earnings Presentation

LSC COMMUNICATIONS REPORTS FOURTH-QUARTER AND FULL-YEAR 2017 RESULTS, ISSUES FULL-YEAR 2018 GUIDANCE AND ANNOUNCES SHARE REPURCHASE AUTHORIZATION

Blue Apron Holdings, Inc. Reports First Quarter 2018 Results

Investor Presentation

FY 2017 SECOND QUARTER EARNINGS. Adient delivers strong Q2 results; increases full year earnings expectations $286M $192M $2.04 $4,212M $235M 7.

TopBuild Reports Strong Second Quarter 2018 Results

J.Crew Group, Inc. (Exact name of registrant as specified in its charter)

RITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)

Third Quarter 2018 Earnings Presentation

RITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)

WESTERN DIGITAL ANNOUNCES FINANCIAL RESULTS FOR SECOND QUARTER FISCAL YEAR 2019

February 11, Whole Foods Market, Inc. (NASDAQ: WFM) today reported results for the 16-week first quarter ended January 18, 2015.

More information: Torrey Martin SVP, Communications and Corporate Development

Investor Mike McGuire Media Carolyn Castel Contact: Senior Vice President Contact: Vice President (401) (401) FOR IMMEDIATE RELEASE

Sears Holdings Fourth Quarter and Full Year 2013 Results Pre-Recorded Conference Call Transcript February 27, 2014

Company raises fiscal year 2016 non-gaap diluted EPS guidance range from $1.85 to $2.00, to $1.90 to $2.00

ON Semiconductor Reports First Quarter 2018 Results

THE HOME DEPOT, INC. (Exact Name of Registrant as Specified in Charter)

THE NORTH WEST COMPANY INC.

INTERIM REPORT RAPPORT INTERMÉDIAIRE

Transcription:

Exhibit 99.1 NEWS MEDIA CONTACT: Holdings Public Relations (847) 286-8371 FOR IMMEDIATE RELEASE: May 31, 2018 SEARS HOLDINGS REPORTS FIRST QUARTER 2018 RESULTS HOFFMAN ESTATES, Ill. - Holdings Corporation ("Holdings," "we," "us," "our," or the "Company") (NASDAQ: SHLD) today announced financial results for its first quarter ended May 5, 2018. As a supplement to this announcement, a presentation and a pre-recorded conference and audio webcast are available at our website http://searsholdings.com/invest. In summary, the Company reported a net loss attributable to Holdings' shareholders of $424 million ($3.93 loss per diluted share) for the first quarter of 2018. This compares to net income attributable to Holdings' shareholders of $245 million ($2.29 earnings per diluted share) reported for the first quarter of 2017, which included a gain of $492 million recognized in conjunction with the sale of the Craftsman brand. Adjusted EBITDA was $(225) million in the first quarter of 2018, as compared to $(220) million in the prior year first quarter. The Company generated total revenues of approximately $2.9 billion during the first quarter of 2018, compared with revenues of $4.2 billion in the prior year quarter, with store closures contributing to nearly two thirds of the decline. Total comparable store sales declined 11.9% during the quarter, comprised of a 9.5% decline at Kmart and a 13.4% decline at. While total comparable store sales declined, the Company did experience positive comparable store sales at both Kmart and in several categories, including apparel, footwear and jewelry. Edward S. Lampert, Chairman and Chief Executive Officer of Holdings, said, "In a challenging quarter, we continued to focus on our strategic transformation, identifying additional opportunities to streamline operations and adjust inventory and operating expenses while staying focused on our Best Members, Best Categories and Best Stores. Our Shop Your Way membership program and Integrated Retail Strategy are our key priorities, and we continue to look for new ways to leverage our Shop Your Way ecosystem to drive improvements in value for our members and to increase the frequency and amount of their engagement." "As we look to the remainder of 2018 and beyond, we remain committed to restoring positive Adjusted EBITDA and will continue to explore opportunities to unlock the full potential of our assets for our shareholders. This includes exploring third-party partnerships involving several of our businesses - such as Home Services, Innovel, Kenmore and DieHard - and gaining further momentum around our new smaller store formats that blend brick and mortar and online experiences. We believe these initiatives, among others, will help us to strengthen the Company and better position it for the future." Highlights include: At May 30, 2018, we had $360 million of availability under our revolving credit facility and $281 million of capacity under our general debt basket; Agreement with Citi Retail Services, subsequent to quarter end, for a long-term extension of our 15-year co-brand and private label credit card relationship along with long-term marketing arrangements that include ongoing enhancements to the Shop Your Way Mastercard rewards program, which resulted in $400 million of net cash flow to the Company; Collaboration with Amazon.com, subsequent to quarter end, to provide full-service tire installation and balancing for customers who purchase any brand of tires on Amazon.com. This makes Auto the first nationwide auto service center to offer Amazon.com customers the convenient Ship-to-Store tire solution integrated into the Amazon.com checkout process. In addition, DieHard all-season passenger tires will now 1

be sold on Amazon.com. This program builds on the success of our earlier launches of Kenmore and DieHard products on Amazon.com, significantly expanding the reach of those brands; Expansion of LEASE IT program online, making the only national full-service retailer to offer customers a robust assortment of products to lease both online and in-store; Expansion of exclusive apparel lines with Jaclyn Smith; Strategic partnership with Truxx to provide our members with unique incentives when they access the innovative truck-sharing platform; and Strategic partnership with GasBuddy and its Pay with GasBuddy gasoline payment service, which entitles users to a discount on nearly every gallon of gas they pump. Rob Riecker, Chief Financial Officer of Holdings, said, "To support our transformation efforts, we continue to take important, proactive steps to address our capital structure, enhance our liquidity position and provide the Company with additional financial flexibility. We intend to take further action with respect to certain near-term maturities of our debt, including through repayments, refinancings and extensions of such debt." Financial Position At May 5, 2018, the Company had utilized approximately $994 million of our $1.5 billion revolving credit facility due in 2020, consisting of $901 million of borrowings and $93 million of letters of credit outstanding. The amount available to borrow under our credit facility was approximately $20 million, which reflects the effect of our springing fixed charge coverage ratio covenant and the borrowing base limitation in our revolving credit facility, which varies based on our overall inventory and receivables balances. Availability under our general debt basket was approximately $251 million at May 5, 2018. On a pro forma basis, assuming the payment received from the Citi transaction on May 18, 2018, the amount available to borrow under our revolving credit facility would have been $420 million. The Company's total cash balances were $466 million at May 5, 2018, including restricted cash of $280 million, compared to $336 million at February 3, 2018, which included restricted cash of $154 million. Short-term borrowings totaled $1.7 billion at May 5, 2018, consisting of $901 million of revolver borrowings, $570 million of line of credit loans, $140 million of borrowings under the incremental real estate loan and $93 million of borrowings under the new secured loan. On March 14, 2018, we closed on the Secured Loan and Mezzanine Loan facilities, pursuant to which the Company received aggregate gross proceeds of $440 million and will contribute $407 million of the proceeds into the pension plans. This relieves the Company of contributions to its pension plans for approximately two years (other than a $20 million supplemental payment due in the second quarter of 2018), further reducing its pension liability. During the first quarter of 2018, the Company also repaid $300 million of our Term Loan due in 2019 and completed private exchange offers and negotiated exchanges of and amendments to certain of its non-first lien debt. As a result of the transactions relating to the non-first lien debt, the maturity of approximately $170 million of the Company's 6 5/8% Senior Secured Notes was extended to October 2019, and the interest on these notes, approximately $214 million of the Company's 8% Senior Unsecured Notes, the Company's $300 million second lien term loan and $100 million of notes issued by a subsidiary of the Company, is payable in kind at the Company's option which, if elected, would reduce cash interest by approximately $60 million per year. Total long-term debt (including current portion of long-term debt and capital lease obligations) was $3.5 billion and $3.2 billion at May 5, 2018 and February 3, 2018, respectively. Strategic Actions As part of our ongoing efforts to streamline the Company's operations and focus on our Best Stores, we have identified approximately 100 non-profitable stores, of which 72 will begin store closing sales in the near future. A list of the 72 stores will be posted in the "News/Media" section of searsholdings.com (http://searsholdings.com/ media/company-statements) by mid-day. We continue to evaluate our network of stores, which are a critical component in our transformation, and will make further adjustments as needed and as warranted. Separately, as previously announced on May 14, 2018, a special committee of the board of directors of the Company (the "Special Committee") has initiated a formal process to explore the sale of the Kenmore brand and related assets, 2

the Home Improvement Products business of the Home Services division and the PartsDirect business of the Home Services division (collectively, the "Sale Assets"). The Special Committee, which consists solely of independent directors, continues to evaluate the letter, dated April 20, 2018, from ESL Investments, Inc. expressing interest in participating as a purchaser of all or a portion of the Sale Assets. Adoption of Accounting Standards Update: Revenue from Contracts with Customers Effective in the first quarter of 2018, the Company adopted a new accounting standard related to revenue recognition using the full retrospective method. Accordingly, comparative financial statements of prior years have been adjusted to apply the new standard retrospectively. The adoption of the new revenue standard impacted the accounting for our Shop Your Way program, revenues from gift cards and merchandise returns. The expense for Shop Your Way points was previously recognized as customers earned points and recorded within cost of sales. The new guidance requires the Company to allocate the transaction price to products and points on a relative standalone selling price basis, deferring the portion of revenue allocated to the points and recognizing a contract liability for unredeemed points. The change in the accounting for the Shop Your Way program reduced revenue but had no impact to gross margin. The new guidance also changed the timing of recognition of the unredeemed portion of our gift cards, which was previously recognized using the remote method. The new guidance requires application of the proportional method. The Company reports revenues from merchandise sales net of estimated returns. The new guidance requires the Company to record both an asset and a liability for anticipated customer returns. Adjusted EBITDA In addition to our net income (loss) attributable to Holdings' shareholders determined in accordance with Generally Accepted Accounting Principles ("GAAP"), for purposes of evaluating operating performance, we use Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA"), which is a non-gaap measure. The tables attached to this press release provide a reconciliation of GAAP to the as adjusted amounts. We believe that our use of Adjusted EBITDA provides an appropriate measure for investors to use in assessing our performance across periods, given that these measures provide adjustments for certain significant items which may vary significantly from period to period, improving the comparability of year-to-year results and is therefore representative of our ongoing performance. Therefore, we have adjusted our results for them to make our statements more useful and comparable. However, we do not, and do not recommend that you, solely use Adjusted EBITDA to assess our financial and earnings performance. As a result of the Seritage and JV transactions, Adjusted EBITDA for the first quarter of 2018 and 2017 included additional rent expense of approximately $32 million and $45 million, respectively. Due to the structure of the leases, the Company expects that our cash rent obligations to Seritage and the joint venture partners will continue to decline, over time, as space in these stores is recaptured. From the inception of the Seritage transaction to date, we have received recapture notices on 64 properties and also exercised our right to terminate the lease on 65 properties. Forward-Looking Statements This press release contains forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements about our ability to enhance our financial flexibility and liquidity to successfully fund our transformation, our ability to achieve cost savings initiatives, vendors' lack of willingness to do business with us or to provide acceptable payment terms or otherwise restricting financing to purchase inventory or services, our ability to effectively compete in a highly competitive retail industry, our ability to successfully implement our integrated retail strategy to transform our business into a member-centric retailer, our ability to successfully manage our inventory levels, initiatives to improve our liquidity through inventory management and other actions, the process being overseen by the Special Committee to explore the sale of the Sale Assets, and other statements that describe the Company's plans. Whenever used, words such as "will," "expect" and other terms of similar meaning are intended to identify such forwardlooking statements. Forward-looking statements, including these, are based on the current beliefs and expectations of our management and are subject to significant risks, assumptions and uncertainties, many of which are beyond the Company's control, that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Detailed descriptions of other risks relating to Holdings are discussed in our most recent Annual Report on Form 10-K 3

and other filings with the Securities and Exchange Commission. While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law. About Holdings Corporation Holdings Corporation (NASDAQ: SHLD) is a leading integrated retailer focused on seamlessly connecting the digital and physical shopping experiences to serve our members - wherever, whenever and however they want to shop. Holdings is home to Shop Your Way, a social shopping platform offering members rewards for shopping at and Kmart, as well as with other retail partners across categories important to them. The Company operates through its subsidiaries, including, Roebuck and Co. and Kmart Corporation, with full-line and specialty retail stores across the United States. For more information, visit www.searsholdings.com. 4

Amounts are Preliminary and Subject to Change Holdings Corporation Condensed Consolidated Statements of Operations 13 Weeks Ended millions, except per share data and percentages May 5, 2018 April 29, 2017 REVENUES Merchandise sales $ 2,212 $ 3,329 Services and other 679 870 Total revenues 2,891 4,199 COSTS AND EXPENSES Cost of sales, buying and occupancy - merchandise sales 1,899 2,779 Gross margin dollars - merchandise sales 313 550 Gross margin rate - merchandise sales 14.2% 16.5% Cost of sales and occupancy - services and other 387 489 Gross margin dollars - services and other 292 381 Gross margin rate - services and other 43.0% 43.8% Total cost of sales, buying and occupancy 2,286 3,268 Total gross margin dollars 605 931 Total gross margin rate 20.9% 22.2% Selling and administrative 906 1,221 Selling and administrative expense as a percentage of total revenues 31.3% 29.1% Depreciation and amortization 67 87 Impairment charges 14 15 Gain on sales of assets (165) (741) Total costs and expenses 3,108 3,850 Operating income (loss) (217) 349 Interest expense (166) (128) Interest and investment income (loss) 1 (2) Other loss (33) (46) Income (loss) before income taxes (415) 173 Income tax (expense) benefit (9) 72 NET INCOME (LOSS) ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS $ (424) $ 245 NET INCOME (LOSS) PER COMMON SHARE ATTRIBUTABLE TO HOLDINGS' SHAREHOLDERS Diluted earnings (loss) per share $ (3.93) $ 2.29 Diluted weighted average common shares outstanding 108.0 107.2 5

Amounts are Preliminary and Subject to Change Holdings Corporation Condensed Consolidated Balance Sheets millions May 5, 2018 April 29, 2017 February 3, 2018 ASSETS Current assets Cash and cash equivalents $ 186 $ 236 $ 182 Restricted cash 280 28 154 Accounts receivable 345 479 343 Merchandise inventories 2,838 3,884 2,798 Prepaid expenses and other current assets 305 327 346 Total current assets 3,954 4,954 3,823 Property and equipment (net of accumulated depreciation and amortization of $2,357, $2,803 and $2,381) 1,626 2,130 1,729 Goodwill 269 269 269 Trade names and other intangible assets 1,160 1,251 1,168 Other assets 274 483 284 TOTAL ASSETS $ 7,283 $ 9,087 $ 7,273 LIABILITIES Current liabilities Short-term borrowings $ 1,704 $ 551 $ 915 Current portion of long-term debt and capitalized lease obligations 432 584 968 Merchandise payables 494 961 576 Other current liabilities 1,471 1,712 1,575 Unearned revenues 616 725 641 Other taxes 204 293 247 Total current liabilities 4,921 4,826 4,922 Long-term debt and capitalized lease obligations 3,043 3,146 2,249 Pension and postretirement benefits 1,329 1,677 1,619 Deferred gain on sale-leaseback 329 504 362 Sale-leaseback financing obligation 347 183 247 Other long-term liabilities 1,302 1,637 1,474 Long-term deferred tax liabilities 125 647 126 Total Liabilities 11,396 12,620 10,999 DEFICIT Total Deficit (4,113) (3,533) (3,726) TOTAL LIABILITIES AND DEFICIT $ 7,283 $ 9,087 $ 7,273 Total common shares outstanding 108.3 107.3 107.8 6

Amounts are Preliminary and Subject to Change Holdings Corporation Segment Results 13 Weeks Ended May 5, 2018 millions, except store data and percentages Kmart Domestic Holdings Total revenues $ 797 $ 2,094 $ 2,891 Total cost of sales, buying and occupancy 644 1,642 2,286 Gross margin dollars 153 452 605 Gross margin rate 19.2% 21.6% 20.9% Selling and administrative 251 655 906 Selling and administrative expense as a percentage of total revenues 31.5% 31.3% 31.3% Depreciation and amortization 9 58 67 Impairment charges 6 8 14 Gain on sales of assets (40) (125) (165) Total costs and expenses 870 2,238 3,108 Operating loss $ (73) $ (144) $ (217) Number of: Kmart Stores 365 365 Full-Line Stores 506 506 Specialty Stores 23 23 Total Stores 365 529 894 13 Weeks Ended April 29, 2017 millions, except store data and percentages Kmart Domestic Holdings Total revenues $ 1,447 $ 2,752 $ 4,199 Total cost of sales, buying and occupancy 1,184 2,084 3,268 Gross margin dollars 263 668 931 Gross margin rate 18.2% 24.3% 22.2% Selling and administrative 392 829 1,221 Selling and administrative expense as a percentage of total revenues 27.1% 30.1% 29.1% Depreciation and amortization 13 74 87 Impairment charges 5 10 15 Gain on sales of assets (597) (144) (741) Total costs and expenses 997 2,853 3,850 Operating income (loss) $ 450 $ (101) $ 349 Number of: Kmart Stores 624 624 Full-Line Stores 626 626 Specialty Stores 25 25 Total Stores 624 651 1,275 7

Holdings Corporation Adjusted EBITDA Amounts are Preliminary and Subject to Change millions May 5, 2018 13 Weeks Ended April 29, 2017 Net income (loss) attributable to Holdings per statement of operations $ (424) $ 245 Income tax expense (benefit) 9 (72) Interest expense 166 128 Interest and investment (income) loss (1) 2 Other loss 33 46 Operating income (loss) (217) 349 Depreciation and amortization 67 87 Gain on sales of assets (165) (741) Impairment charges 14 15 Before excluded items (301) (290) Closed store reserve and severance 76 76 Other (1) 18 15 Amortization of deferred Seritage gain (18) (21) Adjusted EBITDA $ (225) $ (220) (1) The 13-week period ended May 5, 2018 consisted of items associated with an insurance transaction and natural disasters, while the 13-week period ended April 29, 2017 consisted of transaction costs associated with strategic initiatives. 8

Amounts are Preliminary and Subject to Change millions Holdings Corporation Adjusted EBITDA Kmart 13 Weeks Ended May 5, 2018 April 29, 2017 Domestic Holdings Kmart Domestic Holdings Operating income (loss) per statement of operations $ (73) $ (144) $ (217) $ 450 $ (101) $ 349 Depreciation and amortization 9 58 67 13 74 87 Gain on sales of assets (40) (125) (165) (597) (144) (741) Impairment charges 6 8 14 5 10 15 Before excluded items (98) (203) (301) (129) (161) (290) Closed store reserve and severance 28 48 76 34 42 76 Other (1) 18 18 15 15 Amortization of deferred Seritage gain (2) (16) (18) (4) (17) (21) Adjusted EBITDA $ (72) $ (153) $ (225) $ (99) $ (121) $ (220) % to revenues (9.0)% (7.3)% (7.8)% (6.8)% (4.4)% (5.2)% (1) The 13-week period ended May 5, 2018 consisted of items associated with an insurance transaction and natural disasters, while the 13-week period ended April 29, 2017 consisted of transaction costs associated with strategic initiatives. 9