Market Overview

Office Depot Announces Second Quarter 2018 Results

Share:

Q2 2018 Reported Sales Increase of 11% to $2.6 Billion

Sales Increase of 4% in Business Solutions Division (BSD)

Improving Trends in Retail Division with Q2 2018 Comparable Sales
Down 2%

Services Revenue Increases to 16% of Total Sales

Q2 2018 Operating Income of $48 Million versus $41 Million in Prior
Year

Re-Initiated Share Repurchase Program

Office Depot, Inc. ("Office Depot," or the "Company") (NASDAQ:ODP), a
leading omni-channel provider of business services and supplies,
products and technology solutions, today announced results for the
second quarter ended June 30, 2018.

Consolidated (in millions, except per share amounts)   2Q18   2Q17   YTD18   YTD17
Selected GAAP measures:                
Sales   $2,628   $2,363   $5,458   $5,039
Sales change from prior year period   11%       8%    
Operating income   $48   $41   $125   $165
Operating income margin   1.8%   1.7%   2.3%   3.3%
Net income from continuing operations   $19   $21   $52   $95
Earnings per share from continuing operations   $0.03   $0.04   $0.09   $0.18
Operating Cash Flow (1)   $44   $27   $251   $115
Selected Non-GAAP measures: (2)                
Adjusted EBITDA   $115   $104   $260   $296
Adjusted operating income   $63   $63   $156   $212
Adjusted operating income margin   2.4%   2.7%   2.9%   4.2%
Adjusted net income from continuing operations   $30   $34   $75   $122
Adjusted net earnings per share from continuing operations (most
dilutive)
  $0.05   $0.06   $0.13   $0.23
Free Cash Flow (1) (3)   $7   $2   $177   $60

(1) Both Operating Cash Flow and Free Cash Flow are for
continuing operations.

(2) Adjusted results represent non-GAAP measures and exclude
charges or credits not indicative of core operations and the tax effect
of these items, which may include but not be limited to merger
integration, restructuring, acquisition costs, asset impairments and
executive transition costs. Reconciliations from GAAP to non-GAAP
financial measures can be found in this release as well as on the
Investor Relations website at investor.officedepot.com.

(3) As used throughout this release, Free Cash Flow is defined
as cash flows from operating activities of continuing operations less
capital expenditures. Free cash flow is a non-GAAP measure.

"I am extremely pleased with our performance in the second quarter as
the execution of our strategy is driving improved sales trends across
all three of our operating divisions," said Gerry Smith, chief executive
officer of Office Depot. "Sales in the Business Solutions Division were
up an impressive 4% in the quarter driven by our acquisition strategy
and growth in the adjacency categories beyond office products. I'm also
encouraged by the early success of our initiatives to increase services,
which now represent 16% of total sales. In addition to the sales
performance, our efficiency and cost control initiatives allowed us to
deliver an increase in year-over-year operating income and cash flow for
the Company in the quarter. I'm confident that we have the right
strategy in place to grow the business long term and we have assembled a
talented and dedicated team that is focused on driving continued
execution across the enterprise."

Consolidated Results

Reported (GAAP) Results

Total reported sales for the second quarter of 2018 were $2.6 billion
compared to $2.4 billion in the second quarter of 2017, an increase of
11%. Product sales in the second quarter were up 1%, while service
revenues grew 120%, driven primarily by the revenues contributed by the
CompuCom acquisition. On a consolidated basis, services represent
approximately 16% of total Company sales. Service revenue excluding
CompuCom grew 8% in the second quarter, due to the Company's strategic
efforts to grow overall business services revenue.

Sales Breakdown (in millions)   2Q18   2Q17   YTD18   YTD17
Product sales   $2,196   $2,167   $4,619   $4,627
Sales change from prior year   1.3%       (0.2)%    
Service revenues   $432   $196   $839   $412
Sales change from prior year   120.4%       103.6%    
Total sales   $2,628   $2,363   $5,458   $5,039

In the second quarter of 2018, Office Depot reported operating income of
$48 million and net income from continuing operations was $19 million,
or $0.03 per share, compared to operating income of $41 million, net
income from continuing operations of $21 million and $0.04 per share in
the second quarter of 2017.

For the first half of 2018, Office Depot reported operating income of
$125 million compared to an operating income of $165 million in the
first half of 2017. Net income from continuing operations for the first
half of 2018 was $52 million, or $0.09 per share, compared to net income
from continuing operations of $95 million, or $0.18 per share, in the
first half of 2017. The year-over-year decrease was due to lower gross
margins from store and supply chain cost deleverage, as well as higher
selling, general and administrative expenses experienced primarily in
the first quarter of 2018.

Adjusted (non-GAAP) Results (2)

Adjusted results for the second quarter of 2018 exclude charges and
credits totaling $15 million, which were comprised of $12 million in
merger, acquisition and integration-related expenses and $3 million in
restructuring and other charges, as well as the after-tax impact of
these items.

  • Second quarter 2018 adjusted operating income was $63 million compared
    to an adjusted operating income of $63 million in the second quarter
    of 2017. These amounts include a negative impact for the recent change
    in pension accounting standards of $2 million in the second quarter of
    2018 and $5 million in the second quarter of 2017.
  • Second quarter 2018 adjusted net income from continuing operations was
    $30 million, or $0.05 per diluted share, compared to an adjusted net
    income from continuing operations of $34 million, or $0.06 per diluted
    share, in the second quarter of 2017.

For the first half of 2018, adjusted operating income was $156 million
compared to an adjusted operating income of $212 million in the first
half of 2017. Adjusted net income from continuing operations for the
first half of 2018 was $75 million, or $0.13 per share, compared to
adjusted net income from continuing operations of $122 million, or $0.23
per share, in the first half of 2017. The year-over-year decrease was
due to lower gross margins from store and supply chain cost deleverage,
as well as higher selling, general and administrative expenses
experienced primarily in the first quarter of 2018.

(2) Adjusted results represent non-GAAP measures and exclude
charges or credits not indicative of core operations and the tax effect
of these items, which may include but not be limited to merger
integration, restructuring, acquisition costs, asset impairments and
executive transition costs. Reconciliations from GAAP to non-GAAP
financial measures can be found in this release as well as on the
Investor Relations website at investor.officedepot.com.

Second Quarter Division Results

Business Solutions Division

Business Solutions Division reported sales were $1.3 billion in the
second quarter of 2018, up 4% compared to the second quarter of 2017.
The year-over-year increase reflects the impact of acquisitions and
eCommerce growth. Without the impact of acquisitions, sales were
approximately flat with the prior year. This is a sequential quarterly
improvement of approximately 300 basis points compared to the first
quarter of 2018. The sequential improvement was primarily driven by
growth in core supplies and services. Product sales in the second
quarter increased 3%, while services revenue increased 15% compared to
the prior year period.

Business Solutions Division (in millions)   2Q18   2Q17   YTD18   YTD17
Sales   $1,298   $1,248   $2,626   $2,563
Sales change from prior year   4%       2%    
Division operating income   $67   $64   $122   $122
Division operating income margin   5.2%   5.1%   4.6%   4.8%

Business Solutions Division operating income was $67 million in the
second quarter of 2018 compared to $64 million in the second quarter of
2017. The increase in operating income versus the prior year was
primarily driven by higher sales volumes as well as the benefit of cost
reduction initiatives.

Retail Division

Retail Division reported sales were $1.1 billion in the second quarter
of 2018, down 5% versus the prior year period. Planned store closures
and an approximately $10 million negative impact to revenue resulting
from the adoption of the new revenue recognition standard contributed to
the decline. Product sales in the second quarter declined 7%, while
services revenue increased 12% compared to the prior year period,
excluding the revenue recognition impact. Comparable sales declined 2%
versus the prior year, primarily driven by fewer transactions and lower
average order values. This is a sequential quarterly improvement of
approximately 200 basis points compared to the first quarter of 2018.

Retail Division (in millions)   2Q18   2Q17   YTD18   YTD17
Sales   $1,053   $1,111   $2,297   $2,469
Comparable store sales change from prior year   (2)%      

(4)%

   
Division operating income   $22   $20   $94   $132
Division operating income margin   2.1%   1.8%   4.1%   5.3%

Retail Division operating income was $22 million in the second quarter
of 2018, compared to $20 million in the second quarter of 2017. The
increase in operating income versus the prior year was primarily due to
the positive impact of ongoing efficiency and cost reduction initiatives.

During the second quarter of 2018, the Company closed 2 stores and ended
the quarter with a total of 1,374 stores in the Retail Division.

CompuCom Division

CompuCom Division results are only included in total Company results for
the second quarter of 2018, as this business was not part of Office
Depot in the prior year period. However, unaudited adjusted historical
results for the second quarter of 2017 have been presented for
reference. Accordingly, CompuCom Division reported sales were $277
million in the second quarter of 2018, up 3% versus sales of $269
million in the prior year historical period, with increases in both
product and services revenue.

CompuCom Division (in millions)

  2Q18   2Q17   YTD18   YTD17
       

Historical (4)

     

Historical (4)

Sales   $277   $269   $535   $529
Sales change from prior year   3%       1.1%    
Division operating income   $6   $16   $12   $22
Division operating income margin   2.2%   5.9%   2.2%   4.2%

CompuCom Division operating income was $6 million in the second quarter
of 2018 versus historical operating income of $16 million in the second
quarter of 2017. Operating income was down versus the prior year
primarily due to a lower gross margin on product sales mix, expenses
associated with new account acquisition, investment expenses to support
growth initiatives, and incremental depreciation, amortization and
acquisition-related expenses, partially offset by cost reductions and
efficiencies.

(4) The CompuCom unaudited adjusted historical results for the
second quarter of 2017 reflect information prepared prior to our
acquisition and have not been subject to audit or the Company's internal
control processes. Results have been adjusted for historical
restructuring and acquisition costs and have been presented for
reference purposes only. The results for 2017 may not be comparable to
current year results nor indicative of the results of future operations
of the CompuCom Division or the results that would have been attained
had the acquisition been completed on January 1, 2017.

Corporate and Other

Corporate includes support staff services and certain other expenses
that are not allocated to the Company's operating divisions. Unallocated
expenses increased to $33 million in the second quarter of 2018 compared
to $21 million in the second quarter of 2017 primarily due to costs
associated with growth initiatives and compensation expenses.

The Company's "Other" segment, which contains the retained sourcing and
trading operations in Asia and the elimination of intersegment revenues,
had no material contribution to sales or operating income in the second
quarter of 2018.

As previously announced, during the second quarter Office Depot
successfully completed the sale of its business in New Zealand on May 4,
2018. Sale of the combined Australia and New Zealand businesses provided
approximately $115 million of incremental cash into continuing
operations in fiscal 2018.

Balance Sheet and Cash Flow

As of June 30, 2018, Office Depot had total available liquidity of $1.7
billion consisting of $0.7 billion in cash and cash equivalents and $1.0
billion available under the Amended and Restated Credit Agreement. Total
debt was $1.0 billion, excluding $765 million of non-recourse debt
related to the credit-enhanced timber installment notes.

For the second quarter of 2018, cash provided by operating activities of
continuing operations was $44 million, including the impact of $7
million in OfficeMax merger–related costs, $5 million in acquisition and
integration-related costs and $3 million in restructuring costs,
compared to $27 million in the second quarter of the prior year. Capital
expenditures in the quarter were $37 million. Accordingly, Free Cash
Flow of continuing operations was $7 million in the second quarter of
2018. For the first half of 2018, cash provided by operating activities
was $251 million with $74 million of capital expenditures for Free Cash
Flow of continuing operations of $177 million.

During the second quarter of 2018, the Company paid a quarterly cash
dividend of $0.025 per share on June 15, 2018 for approximately $14
million and made a $19 million scheduled debt repayment on the 2022 Term
Loan. In addition, Office Depot repurchased approximately 3 million
shares at a total cost of $8 million in the second quarter of 2018.

Outlook (5)

"I am encouraged by the momentum we are seeing across all of our
businesses and the success we are realizing in generating working
capital improvements. Our strategic growth initiatives continue to gain
traction, which underlies my confidence in achieving our most recent
full-year outlook, which we provided last quarter," said Gerry Smith.

Full-Year Outlook (5)   FY 2018
Sales   ~ $10.8 billion
Adjusted Operating Income   ~ $360 million
Free Cash Flow   ~ $350 million

(5) The Company's outlook for 2018 included in this release is
for continuing operations only and includes non-GAAP measures, such as
adjusted operating income, which excludes charges or credits not
indicative of core operations, which may include but not be limited to
merger integration expenses, restructuring charges, acquisition-related
costs, executive transition costs, 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. (NASDAQ:ODP) is a leading provider of business
services and supplies, products and technology solutions through its
fully integrated omni-channel platform of approximately 1,400 stores,
online presence, and dedicated sales professionals and technicians to
small, medium and enterprise businesses. Through its banner brands
Office Depot®, OfficeMax®, CompuCom® and Grand&Toy®, the Company offers
its customers the tools and resources they need to focus on their
passion of starting, growing and running their business. For more
information, visit news.officedepot.com and follow @officedepot on
Facebook, Twitter and Instagram.

Office Depot is a trademark of The Office Club, Inc. OfficeMax is a
trademark of OMX, Inc. CompuCom is a trademark of CompuCom Systems, Inc.
Grand&Toy is a trademark of Grand & Toy, LLC in Canada. ©2018 Office
Depot, Inc.
All rights reserved. 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," "outlook," "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, the risk
that Office Depot is unable to transform the business into a
service-driven company or that such a strategy will result in the
benefits anticipated; the risk that Office Depot may not be able to
realize the anticipated benefits of the CompuCom transaction due to
unforeseen liabilities, future capital expenditures, expenses,
indebtedness and the unanticipated loss of key customers or the
inability to achieve expected revenues, synergies, cost savings or
financial performance; impact of weather events on Office Depot's
business; unanticipated changes in the markets for Office Depot's
business segments; the inability to realize expected benefits from the
disposition of the international 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 U.S. 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)
           
13 Weeks Ended 26 Weeks Ended
June 30, July 1, June 30, July 1,
2018 2017 2018 2017  
Sales:
Product $ 2,196 $ 2,167 $ 4,619 $ 4,627
Services   432     196   839     412
Total Sales 2,628 2,363 5,458 5,039
Cost of goods sold and occupancy costs:
Product 1,737 1,707 3,628 3,585
Services   295     111   567     234
Total Cost of goods sold and occupancy costs   2,032     1,818   4,195     3,819
Gross profit 596 545 1,263 1,220
Selling, general and administrative expenses 534 483 1,107 1,014
Asset impairments 1 1
Merger and restructuring expenses, net   14     20   31     40
Operating income 48 41 125 165
Other income (expense):
Interest income 6 6 12 12
Interest expense (31 ) (14 ) (60 ) (27 )
Other income, net   5     2   6     6
Income from continuing operations before income taxes 28 35 83 156
Income tax expense   9     14   31     61
Net income from continuing operations 19 21 52 95
Discontinued operations, net of tax   (3 )     3   5     45
Net income $ 16 $   24 $ 57 $   140
Basic earnings (loss) per share
Continuing operations $ 0.03 $ 0.04 $ 0.09 $ 0.18
Discontinued operations       0.01   0.01     0.09
Net earnings per share $ 0.03 $   0.05 $ 0.10 $   0.27
Diluted earnings (loss) per share
Continuing operations $ 0.03 $ 0.04 $ 0.09 $ 0.18
Discontinued operations       0.01   0.01     0.08
Net diluted earnings per share $ 0.03 $   0.05 $ 0.10 $   0.26
 
Dividends per common share $ 0.025 $ 0.025 $ 0.050 $ 0.050

OFFICE DEPOT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions, except share and per share amounts)
(Unaudited)
   
June 30, December 30,
  2018 2017
ASSETS
Current assets:
Cash and cash equivalents $

747

$ 622
Receivables, net

905

931
Inventories

1,122

1,093
Prepaid expenses and other current assets

142

86
Current assets of discontinued operations     139
Total current assets

2,916

2,871
Property and equipment, net

722

725
Goodwill

881

851
Other intangible assets, net

438

448
Timber notes receivable

853

863
Deferred income taxes

290

305
Other assets  

259

  260
Total assets $

6,359

$ 6,323
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Trade accounts payable $

1,066

$ 892
Accrued expenses and other current liabilities

953

986
Income taxes payable

4

5
Short-term borrowings and current maturities of long-term debt

97

96
Current liabilities of discontinued operations     67
Total current liabilities

2,120

2,046
Deferred income taxes and other long-term liabilities

327

336
Pension and postretirement obligations, net

88

91
Long-term debt, net of current maturities

903

936
Non-recourse debt  

765

  776
Total liabilities  

4,203

  4,185
Commitments and contingencies
Redeemable noncontrolling interest 18
Stockholders' equity:
Common stock — authorized 800,000,000 shares of $.01 par value;
issued shares — 614,166,542 at June 30, 2018 and 610,353,994 at
December 30, 2017

6

6
Additional paid-in capital

2,691

2,711
Accumulated other comprehensive loss

(67

)

(78 )
Accumulated deficit

(220

)

(273 )
Treasury stock, at cost — 59,713,205 shares at June 30, 2018 and
56,369,637 shares at December 30, 2017
 

(254

)

  (246 )
Total stockholders' equity  

2,156

  2,120
Total liabilities, redeemable noncontrolling interest and
stockholders' equity
$

6,359

$ 6,323

OFFICE DEPOT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
   
26 Weeks Ended
June 30, July 1,
2018 2017
Cash flows from operating activities of continuing operations:
Net income $

57

$ 140
Income from discontinued operations, net of tax  

5

  45
Net income from continuing operations

52

95
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization

98

79
Charges for losses on inventories and receivables

18

35
Asset impairments

1
Compensation expense for share-based payments

13

17
Deferred income taxes and deferred tax asset valuation allowances

25

42
Changes in working capital and other  

45

  (154 )
Net cash provided by operating activities of continuing operations  

251

  115
Cash flows from investing activities of continuing operations:
Capital expenditures

(74

) (55 )
Businesses acquired, net of cash acquired

(30

)

Proceeds from disposition of assets and other  

2

  33
Net cash used in investing activities of continuing operations  

(102

)   (22 )
Cash flows from financing activities of continuing operations:
Net payments on long and short-term borrowings

(51

) (15 )
Debt related fees

(1

)
Cash dividends on common stock

(28

)

(26 )
Share purchases for taxes, net of proceeds from employee share-based
transactions

(3

) (14 )
Repurchase of common stock for treasury

(8

) (17 )
Acquisition of noncontrolling interest

(18

)
Other financing activities  

2

 
Net cash used in financing activities of continuing operations  

(107

)

  (72 )
Cash flows from discontinued operations:
Operating activities of discontinued operations

11

21
Investing activities of discontinued operations

63

(26 )
Financing activities of discontinued operations  

  (8 )
Net cash provided by (used in) discontinued operations  

74

  (13 )
Effect of exchange rate changes on cash and cash equivalents

(5

) 5
Net increase in cash and cash equivalents

111

13
Cash, cash equivalents and restricted cash at beginning of period  

639

  807
Cash, cash equivalents and restricted cash at end of period-total

750

820
Cash and cash equivalents of discontinued operations     (57 )
Cash, cash equivalents and restricted cash at end of the
period-continuing operations
$

750

$ 763

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 2018 adjusted operating income 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 2018.

(In millions, except per share amounts)

      Less:    
Reported % of Charges & Adjusted % of
Q2 2018 (GAAP) Sales Credits (Non-GAAP) Sales
Selling, general and administrative expenses   $ 534 20.3   %   $ 1   $ 533 20.3   %
Assets impairments $ - - % $ - $ - - %
Merger, restructuring, and other operating expenses, net $ 14 0.5 % $ 14 $ - - %
Operating income (loss) $ 48 1.8 % $ (15 ) $ 63 2.4 %
Income tax expense (benefit) $ 9 0.3 % $ (4 ) $ 13 0.5 %
Net income (loss) from continuing operations $ 19 0.7 % $ (11 ) $ 30 1.1 %
 
Earnings (loss) per share continuing operations (most dilutive) $ 0.03 $ (0.02 ) $ 0.05
 
Less:
Reported % of Charges &

Adjusted

% of
Q2 2017 (GAAP) Sales Credits

(Non-GAAP)

Sales
Selling, general and administrative expenses $ 483 20.4 % $ 1 $ 482 20.4 %
Assets impairments $ 1 0.0 % $ 1 $ - - %
Merger, restructuring, and other operating (income) expenses, net $ 20 0.8 % $ 20 $ - - %
Operating income $ 41 1.7 % $ (22 ) $ 63 2.7 %
Income tax expense (benefit) $ 14 0.6 % $ (9 ) $ 23 1.0 %
Net income from continuing operations $ 21 0.9 % $ (13 ) $ 34 1.4 %
 
Earnings per share continuing operations (most dilutive) $ 0.04 $ (0.02 ) $ 0.06

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

Reported

% of Charges &

Adjusted

% of
YTD 2018

(GAAP)

Sales Credits

(Non-GAAP)

Sales
Selling, general and administrative expenses   $ 1,107 20.3   %   $ -   $ 1,107 20.3   %
Assets impairments $ - - % $ - $ - - %
Merger, restructuring, and other operating expenses, net $ 31 0.6 % $ 31 $ -

-

%
Operating income (loss) $ 125 2.3 % $ (31 ) $ 156 2.9 %
Income tax expense (benefit) $ 31 0.6 % $ (8 ) $ 39 0.7 %
Net income (loss) from continuing operations $ 52 1.0 % $ (23 ) $ 75 1.4 %
 
Earnings (loss) per share continuing operations (most dilutive) $ 0.09 $ (0.04 ) $ 0.13
 

 

Less:

Reported

% of Charges &

Adjusted

% of
YTD 2017

(GAAP)

Sales Credits

(Non-GAAP)

Sales
Selling, general and administrative expenses $ 1,014 20.1 % $ 5 $ 1,009 20.0 %
Assets impairments $ 1 0.0 % $ 1 $ - - %
Merger, restructuring, and other operating (income) expenses, net $ 40 0.8 % $ 40 $ - - %
Operating income $ 165 3.3 % $ (46 ) $ 212 4.2 %
Income tax expense (benefit) $ 61 1.2 % $ (20 ) $ 81 1.6 %
Net income from continuing operations $ 95 1.9 % $ (26 ) $ 122 2.4 %
 
Earnings per share continuing operations (most dilutive) $ 0.18 $ (0.05 ) $ 0.23

             
13 Weeks Ended 26 Weeks Ended
June 30, July 1, June 30, July 1,
Adjusted EBITDA: 2018 2017 2018 2017
Net income $ 16 $ 24 $ 57 $ 140
Discontinued operations, net of tax 3 (3 ) (5) (45)
Net income from continuing operations 19 21 52 95
Income tax expense 9 14 31 61
Income from continuing operations before income taxes 28 35 83 156
Add (subtract)
Interest income (6 ) (6 ) (12) (12)
Interest expense 31 14 60 27
Depreciation and amortization 47 39 98 79
Charges and credits, pretax 15 22 31 46
Adjusted EBITDA $ 115 $ 104 $ 260 $ 296

Amounts may not foot due to rounding 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.

OFFICE DEPOT, INC.
Store Statistics
(Unaudited)
   
Q2 YTD
2018 2018
 
Retail Division:
Stores opened

Stores closed 2 4
Total retail stores (U.S.) 1,374

Total square footage (in millions) 30.9

Average square footage per store (in thousands) 22.5

View Comments and Join the Discussion!