|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BEST BUY CO., INC. |
NON-GAAP RECONCILIATION |
Recast To Include Five Star in Discontinued Operations |
($ in millions, except per share amounts) |
(Unaudited and subject to reclassification) |
| | | | | | | | | | |
| Fiscal Year 2014 | Fiscal Year 2015 |
| Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | Q4 | Year |
| 5/4/2013 | 8/3/2013 | 11/2/2013 | 2/1/2014 | 2/1/2014 | 5/3/2014 | 8/2/2014 | 11/1/2014 | 1/31/2015 | 1/31/2015 |
Domestic - Continuing Operations | | | | | | | | | | |
Gross profit | $ | 1,859 |
| $ | 2,125 |
| $ | 1,836 |
| $ | 2,454 |
| $ | 8,274 |
| $ | 1,763 |
| $ | 1,778 |
| $ | 1,841 |
| $ | 2,698 |
| $ | 8,080 |
|
LCD-related legal settlements2 | — |
| (264 | ) | — |
| — |
| (264 | ) | — |
| — |
| — |
| — |
| — |
|
Non-GAAP gross profit | $ | 1,859 |
| $ | 1,861 |
| $ | 1,836 |
| $ | 2,454 |
| $ | 8,010 |
| $ | 1,763 |
| $ | 1,778 |
| $ | 1,841 |
| $ | 2,698 |
| $ | 8,080 |
|
Non-GAAP gross profit % of revenue | 23.4% |
| 23.9% |
| 23.5% |
| 20.0% |
| 22.4% |
| 22.7% |
| 23.4% |
| 23.0% |
| 21.2% |
| 22.4% |
|
| | | | | | | | | | |
SG&A | $ | 1,636 |
| $ | 1,704 |
| $ | 1,702 |
| $ | 1,964 |
| $ | 7,006 |
| $ | 1,535 |
| $ | 1,521 |
| $ | 1,632 |
| $ | 1,951 |
| $ | 6,639 |
|
LCD-related legal settlements2 | — |
| (35 | ) | — |
| — |
| (35 | ) | — |
| — |
| — |
| — |
| — |
|
Non-restructuring asset impairments - SG&A | (4 | ) | (13 | ) | (8 | ) | (59 | ) | (84 | ) | (8 | ) | (12 | ) | (6 | ) | (5 | ) | (31 | ) |
Non-GAAP SG&A | $ | 1,632 |
| $ | 1,656 |
| $ | 1,694 |
| $ | 1,905 |
| $ | 6,887 |
| $ | 1,527 |
| $ | 1,509 |
| $ | 1,626 |
| $ | 1,946 |
| $ | 6,608 |
|
Non-GAAP SG&A % of revenue | 20.5% |
| 21.3% |
| 21.7% |
| 15.5% |
| 19.2% |
| 19.6% |
| 19.9% |
| 20.3% |
| 15.3% |
| 18.3% |
|
| | | | | | | | | | |
Operating income | $ | 222 |
| $ | 420 |
| $ | 110 |
| $ | 393 |
| $ | 1,145 |
| $ | 226 |
| $ | 258 |
| $ | 204 |
| $ | 749 |
| $ | 1,437 |
|
LCD-related legal settlements, net2 | — |
| (229 | ) | — |
| — |
| (229 | ) | — |
| — |
| — |
| — |
| — |
|
Non-restructuring asset impairments - SG&A | 4 |
| 13 |
| 8 |
| 59 |
| 84 |
| 8 |
| 12 |
| 6 |
| 5 |
| 31 |
|
Restructuring charges | 1 |
| 1 |
| 24 |
| 97 |
| 123 |
| 2 |
| (1 | ) | 5 |
| (2 | ) | 4 |
|
Non-GAAP operating income | $ | 227 |
| $ | 205 |
| $ | 142 |
| $ | 549 |
| $ | 1,123 |
| $ | 236 |
| $ | 269 |
| $ | 215 |
| $ | 752 |
| $ | 1,472 |
|
Non-GAAP operating income % of revenue | 2.9% |
| 2.6% |
| 1.8% |
| 4.5% |
| 3.1% |
| 3.0% |
| 3.5% |
| 2.7% |
| 5.9% |
| 4.1% |
|
| | | | | | | | | | |
International - Continuing Operations | | | | | | | | | | |
SG&A | $ | 277 |
| $ | 260 |
| $ | 264 |
| $ | 299 |
| $ | 1,100 |
| $ | 220 |
| $ | 227 |
| $ | 234 |
| $ | 272 |
| $ | 953 |
|
Non-restructuring asset impairments - SG&A | (8 | ) | (2 | ) | — |
| (5 | ) | (15 | ) | (1 | ) | — |
| — |
| (10 | ) | (11 | ) |
Non-GAAP SG&A | $ | 269 |
| $ | 258 |
| $ | 264 |
| $ | 294 |
| $ | 1,085 |
| $ | 219 |
| $ | 227 |
| $ | 234 |
| $ | 262 |
| $ | 942 |
|
Non-GAAP SG&A % of revenue | 27.4% |
| 26.9% |
| 23.7% |
| 17.0% |
| 22.7% |
| 25.5% |
| 26.0% |
| 22.5% |
| 17.3% |
| 22.0% |
|
| | | | | | | | | | |
Operating income (loss) | $ | (35 | ) | $ | (15 | ) | $ | (10 | ) | $ | 59 |
| $ | (1 | ) | $ | (16 | ) | $ | (33 | ) | $ | 1 |
| $ | 61 |
| $ | 13 |
|
Non-restructuring asset impairments - SG&A | 8 |
| 2 |
| — |
| 5 |
| 15 |
| 1 |
| — |
| — |
| 10 |
| 11 |
|
Restructuring charges | 4 |
| 3 |
| 3 |
| 16 |
| 26 |
| — |
| 6 |
| — |
| (5 | ) | 1 |
|
Non-GAAP operating income (loss) | $ | (23 | ) | $ | (10 | ) | $ | (7 | ) | $ | 80 |
| $ | 40 |
| $ | (15 | ) | $ | (27 | ) | $ | 1 |
| $ | 66 |
| $ | 25 |
|
Non-GAAP operating income (loss) % of revenue | (2.3%) |
| (1.1%) |
| (0.6%) |
| 4.6% |
| 0.8% |
| (1.7%) |
| (3.1%) |
| 0.1% |
| 4.4% |
| 0.6% |
|
| | | | | | | | | | |
Consolidated - Continuing Operations | | | | | | | | | | |
Gross profit | $ | 2,105 |
| $ | 2,373 |
| $ | 2,093 |
| $ | 2,828 |
| $ | 9,399 |
| $ | 1,967 |
| $ | 1,978 |
| $ | 2,076 |
| $ | 3,026 |
| $ | 9,047 |
|
LCD-related legal settlements2 | — |
| (264 | ) | — |
| — |
| (264 | ) | — |
| — |
| — |
| — |
| — |
|
Non-GAAP gross profit | $ | 2,105 |
| $ | 2,109 |
| $ | 2,093 |
| $ | 2,828 |
| $ | 9,135 |
| $ | 1,967 |
| $ | 1,978 |
| $ | 2,076 |
| $ | 3,026 |
| $ | 9,047 |
|
Non-GAAP gross profit % of revenue | 23.6% |
| 24.1% |
| 23.5% |
| 20.2% |
| 22.5% |
| 22.8% |
| 23.4% |
| 23.0% |
| 21.3% |
| 22.4% |
|
| | | | | | | | | | |
SG&A | $ | 1,913 |
| $ | 1,964 |
| $ | 1,966 |
| $ | 2,263 |
| $ | 8,106 |
| $ | 1,755 |
| $ | 1,748 |
| $ | 1,866 |
| $ | 2,223 |
| $ | 7,592 |
|
LCD-related legal settlements2 | — |
| (35 | ) | — |
| — |
| (35 | ) | — |
| — |
| — |
| — |
| — |
|
Non-restructuring asset impairments - SG&A | (12 | ) | (15 | ) | (8 | ) | (64 | ) | (99 | ) | (9 | ) | (12 | ) | (6 | ) | (15 | ) | (42 | ) |
Non-GAAP SG&A | $ | 1,901 |
| $ | 1,914 |
| $ | 1,958 |
| $ | 2,199 |
| $ | 7,972 |
| $ | 1,746 |
| $ | 1,736 |
| $ | 1,860 |
| $ | 2,208 |
| $ | 7,550 |
|
Non-GAAP SG&A % of revenue | 21.3% |
| 21.9% |
| 21.9% |
| 15.7% |
| 19.6% |
| 20.2% |
| 20.5% |
| 20.6% |
| 15.5% |
| 18.7% |
|
| | | | | | | | | | |
Operating income | $ | 187 |
| $ | 405 |
| $ | 100 |
| $ | 452 |
| $ | 1,144 |
| $ | 210 |
| $ | 225 |
| $ | 205 |
| $ | 810 |
| $ | 1,450 |
|
LCD-related legal settlements, net2 | — |
| (229 | ) | — |
| — |
| (229 | ) | — |
| — |
| — |
| — |
| — |
|
Non-restructuring asset impairments - SG&A | 12 |
| 15 |
| 8 |
| 64 |
| 99 |
| 9 |
| 12 |
| 6 |
| 15 |
| 42 |
|
Restructuring charges | 5 |
| 4 |
| 27 |
| 113 |
| 149 |
| 2 |
| 5 |
| 5 |
| (7 | ) | 5 |
|
Non-GAAP operating income | $ | 204 |
| $ | 195 |
| $ | 135 |
| $ | 629 |
| $ | 1,163 |
| $ | 221 |
| $ | 242 |
| $ | 216 |
| $ | 818 |
| $ | 1,497 |
|
Non-GAAP operating income % of revenue | 2.3% |
| 2.2% |
| 1.5% |
| 4.5% |
| 2.9% |
| 2.6% |
| 2.9% |
| 2.4% |
| 5.8% |
| 3.7% |
|