Market Overview

Office Depot, Inc. Announces Fourth Quarter and Full Year 2016 Results

Share:





Office Depot, Inc. ("Office Depot," or the "company") (NASDAQ:ODP), a
leading global provider of office products, services, and solutions,
today announced results for the fourth quarter and full year ended
December 31, 2016.

"I am very excited to assume the role of CEO and to inherit a business
with such positive earnings trends. Office Depot delivered another year
of improved profitability in 2016, exceeding the full-year adjusted
operating income guidance, despite experiencing substantial business
disruption related to the Staples acquisition attempt," said Gerry
Smith, newly appointed chief executive officer of Office Depot. "The
company made significant progress against its 2016 critical priorities
and achieved substantial integration synergies, thanks to the hard work,
commitment and dedication of the management team and associates. I
believe we can continue this momentum in 2017, as we focus on
stabilizing the top line, implementing our cost saving programs and
executing on the key initiatives of the three-year strategic plan."

Consolidated Results

Reported (GAAP) Results

Total reported sales for the fourth quarter of 2016 were $2.7 billion
compared to $2.8 billion in the fourth quarter of 2015, a decrease of
2%. Sales for the full year 2016 were $11.0 billion, a decline of 6%
compared to the prior year. Fourth quarter and full year sales benefited
from the impact of a 53rd week in fiscal 2016 of
approximately $143 million.

In the fourth quarter of 2016, Office Depot reported operating income of
$57 million and net income of $80 million, or $0.15 per diluted share.
Net income from continuing operations was $55 million, or $0.10 per
diluted share. The fourth quarter of 2016 was favorably impacted by
approximately $15 million of operating income from the additional 53rd
week, primarily in the North American Retail Division.

In the fourth quarter of 2015, the company reported operating income of
$42 million and net income of $15 million, or $0.03 per diluted share.
Net income from continuing operations was $31 million, or $0.06 per
diluted share.

For the full year 2016, Office Depot reported operating income of $531
million compared to operating income of $183 million in the prior year
period, and net income from continuing operations of $679 million, or
$1.24 per diluted share in 2016, compared to net income from continuing
operations of $92 million, or $0.16 per diluted share in the full year
2015.

Adjusted (non-GAAP) Results(1)

Adjusted operating income for the fourth quarter of 2016 was $111
million compared to an adjusted operating income of $83 million in the
fourth quarter of 2015. Adjusted net income from continuing operations
for the fourth quarter of 2016 was $59 million, or $0.11 per diluted
share, compared to adjusted net income from continuing operations of $35
million, or $0.06 per diluted share, in the fourth quarter of 2015.

  • Adjusted operating income for the fourth quarter of 2016 excludes
    special charges and credits totaling $55 million, which were comprised
    of $30 million in restructuring charges, $13 million in expenses
    related to the Office Depot/OfficeMax merger, $6 million in non-cash
    asset impairment charges and $6 million in executive transition costs.
  • Adjusted net income from continuing operations in the fourth quarter
    of 2016 excludes the after-tax impact of these items.

For the full year 2016, adjusted operating income was $471 million,
compared to adjusted operating income of $438 million in the full year
2015. The full year 2016 adjusted net income from continuing operations
was $251 million, or $0.46 per diluted share, compared to adjusted net
income from continuing operations of $222 million, or $0.40 per diluted
share in the full year 2015.

       
Consolidated (in millions, except per share amounts)   4Q16   4Q15   FY16   FY15
Selected GAAP measures:                
Sales   $2,725   $2,767   $11,021   $11,727
Sales decline from prior year period   (2)%       (6)%    
Gross profit   $653   $656   $2,708   $2,863
Gross profit margin   24.0%   23.7%   24.6%   24.4%
Operating income   $57   $42   $531   $183
Net income from continuing operations   $55   $31   $679   $92
Discontinued operations, net of tax   $25   $(16)   $(150)   $(84)
Net income   $80   $15   $529   $8
Earnings per share (continuing operations)   $0.10   $0.06   $1.24   $0.16
Earnings (loss) per share (discontinued operations)   $0.05   $(0.03)   $(0.27)   $(0.15)
Net earnings per share (most dilutive)   $0.15   $0.03   $0.96   $0.01
Selected Non-GAAP measures:(1)                

Adjusted sales decline from prior year period

excluding impact from U.S. retail store closures,

foreign currency translation and the 53rd
week

 

(4)%

     

(4)%

   
Adjusted operating income   $111   $83   $471   $438
Adjusted operating income margin   4.1%   3.0%   4.3%   3.7%
Adjusted net income from continuing operations   $59   $35   $251   $222
Adjusted net earnings per share continuing operations (most dilutive)   $0.11   $0.06   $0.46   $0.40
 

(1) Adjusted results represent non-GAAP measures
and exclude charges or credits not indicative of our core operations and
the tax effect of these items, which may include but not be limited to
merger integration, restructuring, Staples acquisition, asset
impairments and executive transition costs. Additionally, the adjusted
year-over-year rate of sales decline for the consolidated company
excludes the impact from foreign currency translation, sales
attributable to U.S. retail store closures and the sales impact of the 53
rd
week in 2016. Reconciliations from GAAP to non-GAAP financial measures
can be found in this release as well as on our Investor Relations
website at investor.officedepot.com.

Fourth Quarter Division Results

North American Retail Division

Retail Division sales were $1.4 billion in the fourth quarter of 2016,
slightly lower compared to the prior year period. Sales were favorably
impacted by an increase in the company's buy online-pick up in store
program and the inclusion of the 53rd week. Excluding the $87
million of sales in the 53rd week and the impact of store
closures, fourth quarter 2016 total sales declined approximately 3%,
with a same-store sales decline of 4% mainly due to lower store traffic.

       
North American Retail (in millions)   4Q16   4Q15   FY16   FY15
Sales   $1,366   $1,405   $5,603   $6,004
Same-store sales change from prior year   (4)%       (2)%    
Division operating income   $62   $63   $299   $310
Division operating income margin   4.5%   4.5%   5.3%   5.2%
 

Retail Division operating income was $62 million, or 4.5% of sales, in
the fourth quarter of 2016, approximately flat to the fourth quarter of
2015. Excluding the 53rd week operating income benefit of
approximately $14 million in 2016 and the impact of $17 million in
favorable legal settlements in 2015, operating income for the quarter
increased versus the prior year. Lower sales and a lower gross margin
rate in the quarter were offset by a decrease in selling, general and
administrative expenses including payroll, depreciation and advertising.

During the fourth quarter the company closed 65 stores and ended 2016
with a total of 1,441 retail stores in the North American Retail
Division.

North American Business Solutions Division

Business Solutions Division sales were $1.4 billion in the fourth
quarter of 2016, relatively flat compared to the prior year period.
Excluding approximately $56 million of sales during the 53rd
week, sales declined 5% in constant currency with contract channel sales
down while direct channel sales were up versus the prior year period.
The sales decline in the contract channel was primarily due to customer
attrition and fewer customer additions during the period of business
disruption related to the prolonged acquisition attempt earlier in the
year. The sales improvement in the direct channel was a result of
increased online sales during the holiday period, partly offset by the
ongoing reduction in catalog sales through our call centers as well as
sales from the company's buy online-pick up in store program, which are
reported in the North American Retail Division.

       
Business Solutions (in millions)   4Q16   4Q15   FY16   FY15
Sales   $1,355   $1,360   $5,400   $5,708

Sales decline from prior year (in constant

currency and excluding 53rd week)

 

(5)%

     

(6)%

   
Division operating income   $75   $39   $265   $226
Division operating income margin   5.5%   2.9%   4.9%   4.0%
 

Business Solutions Division operating income was $75 million, or 5.5% of
sales, in the fourth quarter of 2016 compared to $39 million, or 2.9% of
sales, in the fourth quarter of 2015. Excluding the 53rd week
operating income benefit of approximately $4 million, the increase in
both operating income and margin was primarily driven by a higher gross
margin rate, partially due to the recognition of certain customer
acquisition costs in the prior year period, and lower selling, general
and administrative expenses including payroll, that more than offset the
negative flow-through impact of lower sales.

Sale of European Business

As previously announced on September 23, 2016, Office Depot reached a
deal to sell its European business and the sale was successfully
completed on December 31, 2016. Following the closing, the company's
European business is no longer part of the company's ongoing operations.
See the U.S. Securities and Exchange Commission (the "SEC") Current
Report on Form 8-K filed on January 5, 2017 for additional information.

The company's international businesses located in Australia, New
Zealand, South Korea and mainland China continue to be actively marketed
for sale and are reported as discontinued operations, with the
expectation that the divestiture process will be completed in 2017. The
company currently plans to retain its sourcing and trading operations in
Asia and the results for these operations are reported as an "Other"
segment outside of the North American segments. These ongoing sourcing
and trading businesses contributed $18 million in sales and $1 million
in operating income for the full year 2016.

Corporate Results

Corporate includes support staff services and certain other expenses
that are not allocated to the company's operating divisions. Unallocated
expenses increased to $31 million in the fourth quarter of 2016 compared
to $21 million in the fourth quarter of 2015 driven primarily by
executive transition costs and the impact of the 53rd week of
approximately $3 million.

Balance Sheet and Cash Flow

As of December 31, 2016, Office Depot had $0.8 billion in cash and cash
equivalents and approximately $1.0 billion available under the Amended
and Restated Credit Agreement, for total available liquidity of
approximately $1.8 billion. Total debt was $387 million, excluding $798
million of non-recourse debt related to the credit-enhanced timber
installment notes.

For the full year 2016, the company generated $492 million of cash
provided by operating activities of continuing operations, including the
$250 million Staples termination agreement fee, partially offset by $122
million in acquisition-related expenses, $113 million in OfficeMax
merger–related costs and $47 million in restructuring costs. Capital
expenditures were $111 million in 2016, $27 million of which were
related to the merger integration. Free cash flow(2) from
continuing operations for the full year 2016 was $380 million.

Office Depot paid a quarterly cash dividend of $0.025 per share on
December 15, 2016 for approximately $13 million. For the full year, the
company paid approximately $26 million in dividends.

During the fourth quarter, the company repurchased approximately 14
million shares at a total cost of $51 million. As of December 31, 2016,
Office Depot had repurchased approximately 37 million shares in 2016 at
a total cost of $132 million, with $118 million remaining available for
repurchase under the current $250 million buyback authorization.

Outlook(3)

Office Depot expects total company sales in 2017 to be lower than 2016,
primarily due to the impact of store closures, prior year contract
customer losses, one less selling week and continued challenging market
conditions. However, the company expects the rate of sales decline to
improve throughout 2017 based on improvements in customer retention,
implementation of new customer wins and continued growth in the contract
channel sales pipeline.

The company closed 123 retail stores in 2016, of which 72 stores were
part of the second phase of the retail optimization plan announced in
the third quarter of 2016. The company expects to close approximately 75
stores in 2017.

Through the end of 2016, Office Depot has achieved over $700 million in
annual synergy benefits from the OfficeMax integration. The company
continues to expect total annual run-rate merger synergy benefits of
more than $750 million, with the majority of the remaining benefits
expected to be achieved by the end of 2017. Merger integration expenses
are expected to total approximately $45 million in 2017 with
approximately $25 million in capital expenditures.

As part of the new cost saving program announced last year, the company
expects to deliver over $250 million in annual benefits by the end of
2018 with about half of those benefits anticipated to be realized in
2017. In addition, the company estimates it will incur up to
approximately $125 million in one-time costs and capital expenditures to
implement the cost saving programs, with the majority of these costs
incurred through 2017.

The company continues to expect to achieve approximately $500 million in
adjusted operating income in fiscal 2017, a comparable year-over-year
increase of about 10%, excluding the $15 million estimated 53rd
week operating income benefit in 2016.

In 2017, capital expenditures are expected to be approximately $200
million including investments to support the company's critical
priorities and the Store of the Future test format. The company
anticipates having about 100 stores converted to this new format by the
end of 2017. Depreciation and amortization is expected to be
approximately $150 million in 2017.

Office Depot anticipates free cash flow(2) from continuing
operations to be more than $300 million in 2017.

The company anticipates an estimated cash tax rate of 15% as the company
continues to utilize available tax operating loss carry forwards and
credits and a non-GAAP effective tax rate of approximately 41% in fiscal
2017, dependent on the mix and timing of income.

(2) Free cash flow is defined as net cash provided
by operating activities less capital expenditures.

(3) The company's outlook for 2017 included in this
release, excludes charges or credits not indicative of our core
operations, which may include but not be limited to merger integration
expenses, restructuring charges, asset impairments, and other
significant items that currently cannot be predicted. The exact amount
of these charges or credits are not currently determinable, but may be
significant. Accordingly, the company is unable to provide equivalent
reconciliations from GAAP to non-GAAP for these financial measures.

About Office Depot, Inc.

Office Depot, Inc. is a leading global provider of products, services,
and solutions for every workplace – whether your workplace is an office,
home, school or car.

The company had annual sales of approximately $11 billion, employed
approximately 38,000 associates, and served consumers and businesses in
North America and abroad with approximately 1,400 retail stores,
award-winning e-commerce sites and a dedicated business-to-business
sales organization – with a global network of wholly owned operations,
franchisees, licensees and alliance partners. The company operates under
several banner brands including Office Depot, OfficeMax and Grand & Toy.
The company's portfolio of exclusive product brands include TUL, Foray,
Brenton Studio, Ativa, WorkPro, Realspace and HighMark.

Office Depot, Inc.'s common stock is listed on the NASDAQ Global Select
Market under the symbol "ODP."

All trademarks, service marks and trade names of Office Depot, Inc.
and OfficeMax Incorporated used herein are trademarks or registered
trademarks of Office Depot, Inc. and OfficeMax Incorporated,
respectively. Any other product or company names mentioned herein are
the trademarks of their respective owners.

FORWARD LOOKING STATEMENTS

This communication may contain forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
statements or disclosures may discuss goals, intentions and expectations
as to future trends, plans, events, results of operations, cash flow or
financial condition, or state other information relating to, among other
things, Office Depot, based on current beliefs and assumptions made by,
and information currently available to, management. Forward-looking
statements generally will be accompanied by words such as "anticipate,"
"believe," "plan," "could," "estimate," "expect," "forecast,"
"guidance," "intend," "may," "possible," "potential," "predict,"
"project," "propose" or other similar words, phrases or expressions, or
other variations of such words. These forward-looking statements are
subject to various risks and uncertainties, many of which are outside of
Office Depot's control. There can be no assurances that Office Depot
will realize these expectations or that these beliefs will prove
correct, and therefore investors and stockholders should not place undue
reliance on such statements.

Factors that could cause actual results to differ materially from those
in the forward-looking statements include, among other things, impacts
and risks related to the termination of the Staples acquisition,
disruption in key business activities or any impact on Office Depot's
relationships with third parties as a result of the announcement of the
termination of the Staples Merger Agreement; unanticipated changes in
the markets for Office Depot's business segments; the inability to
realize expected benefits from the disposition of the European
operations; fluctuations in currency exchange rates, unanticipated
downturns in business relationships with customers or terms with the
company's suppliers; competitive pressures on Office Depot's sales and
pricing; increases in the cost of material, energy and other production
costs, or unexpected costs that cannot be recouped in product pricing;
the introduction of competing technology products and services;
unexpected technical or marketing difficulties; unexpected claims,
charges, litigation, dispute resolutions or settlement expenses; new
laws, tariffs and governmental regulations. The foregoing list of
factors is not exhaustive. Investors and stockholders should carefully
consider the foregoing factors and the other risks and uncertainties
described in Office Depot's Annual Report on Form 10-K and Quarterly
Reports on Form 10-Q filed with the Securities and Exchange Commission.
Office Depot does not assume any obligation to update or revise any
forward-looking statements.

         

OFFICE DEPOT, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share amounts)

(Unaudited)

 

14 Weeks
Ended

13 Weeks
Ended

53 Weeks
Ended

52 Weeks
Ended

December 31, December 26, December 31, December 26,
2016 2015 2016 2015
Sales $ 2,725 $ 2,767 $ 11,021 $ 11,727
Cost of goods sold and occupancy costs 2,072 2,111 8,313 8,864
Gross profit 653 656 2,708 2,863
Selling, general and administrative expenses 547 573 2,242 2,425
Asset impairments 6 3 15 13
Merger, restructuring, and other operating (income) expenses, net 43 38 (80 ) 242
Operating income 57 42 531 183
Other income (expense):
Interest income 5 5 22 22
Interest expense (16) (21) (80 ) (91 )
Loss on extinguishment of debt (15 )
Other income, net 1 1
Income from continuing operations before income taxes 46 26 459 115
Income tax expense (benefit) (9) (5) (220 ) 23
Net income from continuing operations 55 31 679 92
Discontinued operations, net of tax 25 (16 ) (150 ) (84 )
Net income $ 80 $ 15 $ 529 $ 8
Basic earnings (loss) per share
Continuing operations $ 0.11 $ 0.06 $ 1.26 $ 0.17
Discontinued operations 0.05 (0.03 ) (0.28 ) (0.15 )
Net earnings (loss) per share $ 0.15 $ 0.03 $ 0.98 $ 0.01

Diluted earnings (loss) per share

Continuing operations $ 0.10 $ 0.06 $ 1.24 $ 0.16
Discontinued operations 0.05 (0.03 ) (0.27 ) (0.15 )
Net earnings (loss) per share $ 0.15 $ 0.03 $ 0.96 $ 0.01
 
Dividends per common share $ 0.025 $ $ 0.05 $
 
     

OFFICE DEPOT, INC.

CONSOLIDATED BALANCE SHEETS

(In millions, except shares and par value)

 
 

December 31,
2016

December 26,
2015

 
ASSETS
Current assets:
Cash and cash equivalents $ 763 $ 860
Receivables, net 687 746
Inventories 1,279 1,406
Prepaid expenses and other current assets 102 92
Current assets of discontinued operations   142   956
Total current assets 2,973 4,060
Property and equipment, net 601 665
Goodwill 363 363
Other intangible assets, net 33 53
Timber notes receivable 885 905
Deferred income taxes 466 11
Other assets 219 203
Non-current assets of discontinued operations     182
Total assets $ 5,540 $ 6,442
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Trade accounts payable $ 893 $ 987
Accrued expenses and other current liabilities 1,002 1,074
Income taxes payable 3 9
Short-term borrowings and current maturities of long-term debt 29 51
Current liabilities of discontinued operations   104   622
Total current liabilities 2,031 2,743
Deferred income taxes and other long-term liabilities 361 421
Pension and postretirement obligations, net 140 182
Long-term debt, net of current maturities 358 628
Non-recourse debt 798 819
Non-current liabilities of discontinued operations     46
Total liabilities   3,688   4,839
Commitments and contingencies
Stockholders' equity:
Common stock — authorized 800,000,000 shares of $.01 par value;
issued shares — 557,892,568 at December 31, 2016 and 554,835,306
at December 26, 2015 6 6
Additional paid-in capital 2,618 2,607
Accumulated other comprehensive income (loss) (129 ) 30
Accumulated deficit (453 ) (982 )
Treasury stock, at cost — 42,802,998 shares at December 31, 2016
and 5,915,268 shares at December 26, 2015   (190 )   (58 )
Total stockholders' equity   1,852   1,603
Total liabilities and stockholders' equity $ 5,540 $ 6,442
 
 

OFFICE DEPOT, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

 
Year Ended
 

December 31,
2016

   

December 26,
2015

 
Cash flows from operating activities of continuing operations:  
Net income $ 529 $ 8
Loss from discontinued operations, net of tax (150

)

(84

)

Net income from continuing operations 679 92
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization 181 253
Charges for losses on inventories and receivables 78 53
Asset impairments 15 13
Compensation expense for share-based payments 40 41
Loss on extinguishment of debt 15
Deferred income taxes and deferred tax asset valuation allowances (231 ) 1
Loss (gain) on disposition of assets (9 ) (36 )
Other 3 24
Changes in assets and liabilities:
Decrease (increase) in receivables 55 55
Decrease (increase) in inventories 56 (99 )
Net decrease (increase) in prepaid expenses and other assets (51 ) 20
Net decrease in trade accounts payable, accrued expenses and
other current and other long-term liabilities (339 ) (279

)

Total adjustments (187

)

46
Net cash provided by operating activities of continuing operations 492 138
Cash flows from investing activities of continuing operations:
Capital expenditures (111 ) (144 )
Acquisition, net of cash acquired (9)
Proceeds from disposition of assets and other 27 95
Net cash used in investing activities of continuing operations (84 ) (58 )
Cash flows from financing activities of continuing operations:
Net proceeds from employee share-based transactions 7
Debt retirement (250 )
Debt related fees (6 ) (1)
Cash used in extinguishment of debt (12 )
Cash dividends on common stock (26 )
Net payments on long and short-term borrowings (49 ) (32 )
Repurchase of common stock for treasury (132 )
Net cash (used in) provided by financing activities of continuing
operations
(475 ) (26)
Cash flows from discontinued operations:
Operating activities of discontinued operations (122 ) (12)
Investing activities of discontinued operations (70 ) (16 )
Financing activities of discontinued operations 5 1
Net cash used in discontinued operations (187 ) (27 )
Effect of exchange rate changes on cash and cash equivalents (8 ) (29 )
Net increase (decrease) in cash and cash equivalents (262 )

(2

)

Cash and cash equivalents at beginning of period 1,069 1,071
Cash and cash equivalents at end of period 807 1,069
Cash and cash equivalents of discontinued operations (44 ) (209 )
Cash and cash equivalents at the end of period – continued operations $ 763 $ 860
 
Supplemental information on operating, investing, and financing
activities
Cash interest paid, net of amounts capitalized and Timber
notes/Non-recourse debt
$ 63 $ 67
Cash taxes paid (refunded) $ 48 $
Non-cash asset additions under capital leases $ 9 $ 25
 

OFFICE DEPOT, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited)

We report our results in accordance with accounting principles generally
accepted in the United States ("GAAP"). We also review certain financial
measures excluding impacts of transactions that are not related to our
core operations ("non-GAAP"). Management believes that the presentation
of these non-GAAP financial measures enhances the ability of its
investors to analyze trends in its business and provides a means to
compare periods that may be affected by various items that might obscure
trends or developments in its business. Management uses both GAAP and
non-GAAP measures to assist in making business decisions and assessing
overall performance. Non-GAAP measures help to evaluate programs and
activities that are intended to attract and satisfy customers, separate
from expenses and credits directly associated with Merger,
restructuring, and certain similar items. Certain non-GAAP measures are
also used for short- and long-term incentive programs.

Our measurement of these non-GAAP financial measures may be different
from similarly titled financial measures used by others and therefore
may not be comparable. These non-GAAP financial measures should not be
considered superior to the GAAP measures, but only to clarify some
information and assist the reader. We have included reconciliations of
this information to the most comparable GAAP measures in the tables
included within this material.

The company's outlook for 2017 adjusted operating income included in
this release, excludes charges or credits not indicative of our core
operations, which may include but not be limited to merger integration
expenses, restructuring charges, asset impairments, and other
significant items that currently cannot be predicted. The exact amount
of these charges or credits are not currently determinable, but may be
significant. Accordingly, the company is unable to provide a
reconciliation to an equivalent operating income outlook for 2017.

(In millions, except per share amounts)

 
Q4 2016  

Reported
(GAAP)

   

% of
Sales

   

Less:
Charges &
Credits

 

Adjusted
(Non-GAAP)

   

% of
Sales

Selling, general and administrative expenses   $ 547     20.1 %   $ 6   $ 541     19.9 %
Assets impairments $ 6 0.2 % $ 6 $ %
Merger, restructuring, and other operating (income) expenses, net $ 43 1.6 % $ 43 $ %
Operating income $ 57 2.1 % $ (55) $ 111 4.1 %
Income tax expense (benefit) $ (9) (0.3) % $ (50) $ 41 1.5 %
Net income from continuing operations $ 55 2.0 % $ (5) $ 59 2.2 %
 
Earnings per share continuing operations (most dilutive) $ 0.10 $

(0.01)

 

$ 0.11
 
Q4 2015  

Reported
(GAAP)

   

% of
Sales

   

Less:
Charges &
Credits

 

Adjusted
(Non-GAAP)

   

% of
Sales

Selling, general and administrative expenses $ 573 20.7 % $ $ 573 20.7 %
Assets impairments $ 3 0.1 % $ 3 $ %
Merger, restructuring, and other operating (income) expenses, net $ 38 1.4 % $ 38 $ %
Operating income $ 42 1.5 % $ (41) $ 83 3.0 %
Income tax expense (benefit) $ (5) (0.2) % $ (37) $ 32 1.2 %
Net income from continuing operations $ 31 1.1 % $ (4) $ 35 1.3 %
 
Earnings per share continuing operations (most dilutive) $ 0.06 $ (0.01) $ 0.06
 
                 

OFFICE DEPOT, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited) (continued)

 
2016  

 

Reported
(GAAP)

   

% of
Sales

   

 

Less:
Charges &
Credits

   

Adjusted
(Non-GAAP)

     

% of
Sales

 
Selling, general and administrative expenses $ 2,242 20.3 % $ 6 $ 2,236 20.3 %
Assets impairments $ 15 0.1 % $ 15 $ %
Merger, restructuring, and other operating (income) expenses, net $ (80) (0.7) % $ (80) $ %
Operating income $ 531 4.8 % $ 59 $ 471 4.3 %
Income tax expense (benefit) $ (220) (2.0) % $ (383) $ 163 1.5 %
Net income from continuing operations $ 679 6.2 % $ 427 $ 251 2.3 %
 
Earnings per share continuing operations (most dilutive) $ 1.24 $ 0.78 $ 0.46
 
 
2015  

 

Reported
(GAAP)

   

% of
Sales

   

 

Less:
Charges &
Credits

   

Adjusted
(Non-GAAP)

     

% of
Sales

 
Selling, general and administrative expenses $ 2,425 20.7 % $ $ 2,425 20.7 %
Assets impairments $ 13 0.1 % $ 13 $ %
Merger, restructuring, and other operating (income) expenses, net $ 242 2.1 % $ 242 $ %
Operating income $ 183 1.6 % $

(255)

 

$ 438 3.7 %
Income tax expense (benefit) $ 23 0.2 % $ (124) $ 147 1.3 %
Net income from continuing operations $ 92 0.8 % $

(131)

 

$ 222 1.9 %
 
Earnings per share continuing operations (most dilutive) $ 0.16 $

(0.24)

 

$ 0.40
 

Note: The company has released a majority of its deferred tax
asset valuation allowances in the U.S. for GAAP purposes. The non-GAAP
tax calculation removed the U.S. valuation allowances in the first
quarter of 2015 because of the cumulative income on a non-GAAP basis.

       

 

Sales Decline Reconciliation:  

14 Weeks Ended
December 31,
2016

53 Weeks Ended
December 31,
2016

Reported (GAAP) sales decline (2)% (6)%
Add: Sales impact of foreign currency translation 0% 0%
Add: Sales impact associated with U.S. store closures 3% 3%
Less: Sales benefit from 53rd week (5)% (1)%
Adjusted sales decline (excluding impact from foreign currency

translation, U.S. retail store closures and 53rd week)

(4)% (4)%
 

Amounts may not foot due to rounding

           

OFFICE DEPOT, INC.

Store Statistics

(Unaudited)

 
 

Q4 2016

       

Full Year
2016

 
North American Retail (NAR):
Stores opened
Stores closed 65 123
Total NAR (U.S.) stores 1,441
Total NAR square footage (in millions) 32.4
Average square footage per store (in thousands) 22.5
 

View Comments and Join the Discussion!