Académique Documents
Professionnel Documents
Culture Documents
KEY MESSAGES
We have global, category-leading brands with high emotional content that generate substantial income and cash flow Our overriding focus is on the substantial growth opportunity in North America We believe there is substantial opportunity for international growth and expect it to be accretive to the total company operating margin We are targeting a minimum of low double digit annual earnings growth and an operating income rate in the high-teens We continue to emphasize maintaining a strong cash and liquidity position while optimizing our cost of capital We will continue to manage inventory, expenses and capital with discipline We remain committed to returning excess cash and generating superior returns for shareholders
2
3 25
$2.85 $2.60
$2.06
$1.23 $1.05
2008
2009
2010
2011
2012F*
Inventory PSSF
Retail Sales
Sales
Expenses
Total
stores1
= 2,646
1,850 70%
779 29%
Note: data as of Q3 2012 1. Only includes stores that have been open for at least one year and have not had construction activity for at least one year. Excludes Clearance stores. 2. After-tax store profit plus depreciation.
10
CONSISTENT LEVERAGE
in billions
Pro forma 2011(1) $4.5 $4.4 $8.9 $2.5 3.6x $1.9 BB+/Ba1
Balance Sheet Debt Capitalized Lease Obligations(2) Total Adjusted Debt EBITDAR(3) Adjusted Debt / EBITDAR End of Year Cash Debt Rating at End of Year
Pro forma the $1 billion bond issuance from February 2, 2012. Calculated as 8 times total rent expense, including all brands owned at the time. Adjusted operating income, excluding depreciation & amortization and total rent expense. Represents mid-point of 4Q earnings guidance
11
Median: 6.3x
7.0x
Median: 2.4x
Median: 3.3x
6.0x
Debt / EBITDA
5.0x
(1)
4.0x
3.6x
6.5x
3.5x
3.3x
Global Brands
2.0x
2.2x
1.1x
0.7x 0.0x 0.6x 0.0x 0.0x 0.0x
Jo-Ann Stores
J.Crew
Fast Retailing
Inditex
0.0x
0.0x
0.0x
0.3x
0.0x
Express
David's Bridal
Chico's
Source: Public filings as of December 28, 2012. Note: U.S. dollars in millions. (1) Debt adjusted per 8x rent expense methodology.
Urban Outfitters
Neiman Marcus
Coach
H&M
ANN
Limited Brands
Gap
12
2009 ($ in Millions) Operating Cash Flow Capital Expenditures Free Cash Flow Regular Dividend Retained Cash Flow 1,174 (202) 972 (193) 779
2010
2011
2012F*
13
14
25.0%
H&M
20.0%
19.6%
Inditex
15.0%
18.4% 15.7%
FastRetailing
10.0%
13.6%
Limited Brands
5.0%
15
16
17
YE2011 3.56
18
(in millions)
2008 $8,081
2012F ~$10,500
$ Change ~$2,419
Sales
Operating Income
$660
~$1,700
~$1,040
Inventory
$1,132
~$1,000
~($132)
19
20
21
SQUARE FOOTAGE GROWTH VICTORIAS SECRET Right size Lingerie Over 950 stores do not carry the full Lingerie assortment
Right size PINK Over 800 stores do not carry the full PINK assortment
Adjacent categories Victorias Secret Sport (VSX) Supermodel Essentials/Loungewear Swim Expansions completed over last 5 years have IRRs > 30%
22
24
1. Very substantial sales and profit opportunity 2. At a rate equal to or accretive to the total 3. Outstanding returns on investment 4. Building for long-term, sustainable growth and profitability operating income dollar contribution not significant in the short-term
25
FOUNDATIONAL PRINCIPLES
Our absolute priority is healthy, growing, domestic brands Separate, dedicated teams to support International
27
2012 YE
Ranges 2013 YE
230 69 11 8 318
158 71 16 10 255
289 18 57 364
Total International
682
761
860 - 925
28
SUMMARY
We have global, category-leading brands with high emotional content that generate substantial income and cash flow Our overriding focus is on the substantial growth opportunity in North America We believe there is substantial opportunity for international growth and expect it to be accretive to the total company operating margin We are targeting a minimum of low double digit annual earnings growth and an operating income rate in the high-teens We continue to emphasize maintaining a strong cash and liquidity position while optimizing our cost of capital We will continue to manage inventory, expenses and capital with discipline We remain committed to returning excess cash and generating superior returns for shareholders
29
APPENDIX
Reconciliation of Reported Results to Adjusted Results
This presentation contains certain unaudited "Adjusted" financial information which represents nonGAAP financial measures. This unaudited "Adjusted" information should not be construed as an alternative to the reported results determined in accordance with GAAP. Further, the Company's definition of "Adjusted" information may differ from similarly titled measures used by other companies. While it is not possible to predict future results, management believes the unaudited "Adjusted" information is useful for the assessment of the ongoing operations of the Company. The unaudited "Adjusted" information should be read in conjunction with the Company's historical financial statements and notes thereto contained in the Company's quarterly reports on Form 10-Q and annual reports on Form 10-K. The following pages contain reconciliations of certain reported results to the adjusted results used in this presentation.
31
APPENDIX
Reconciliation of Reported Results to Adjusted Results
2011 (in millions except per share amounts) Reported Net Sales Gross Profit General, Administrative and Store Operating Expenses Operating Income Earnings Per Share $ 10,364 4,057 2,698 1,238 2.70 $ Adjustments 17 (171) 308 (0.10) $ Adjusted 10,364 4,074 2,527 1,546 2.60
The Reconciliation of Reported Results to Adjusted Results reflects the following: The "Adjustments" column includes the following: A $232 million pre-tax charge ($203M net of tax) related to the impairment of La Senza goodwill and other intangible assets; A $147 million non-taxable gain and associated pre-tax expense of $163 million ($112M net of tax) associated with our charitable contribution of Express, Inc. common stock to The Limited Brands Foundation; A $111 million pre-tax gain ($99M net of tax) related to the sale of 51% of our third-party sourcing business to Sycamore Partners; A $86 million pre-tax gain ($56M net of tax) related to the sale of shares on Express, Inc. common stock;
A $56 million tax benefit related to certain discrete income tax matters; and $24 million ($24M net of tax) of restructuring expenses at La Senza.
32
APPENDIX
Reconciliation of Reported Results to Adjusted Results
2010 (in millions except per share amounts) Reported Net Sales Gross Profit General, Administrative and Store Operating Expenses Operating Income Earnings Per Share $ 9,613 3,631 2,347 1,284 2.42 $ Adjustments (0.36) $ Adjusted 9,613 3,631 2,347 1,284 2.06
The Reconciliation of Reported Results to Adjusted Results reflects the following: The "Adjustments" column includes the following: A $52 million pre-tax gain ($32M net of tax) related to the initial public offering of Express including the sale of a portion of the companys shares; A $49 million pre-tax gain ($30M net of tax) related to a $57 million cash distribution from Express; A $45 million pre-tax gain related to the sale of Express stock ($28M net of tax); A $25 million pre-tax loss ($16M net of tax) associated with the early retirement of portions of our 2012 and 2014 maturity bonds;
A $20 million pre-tax gain and a related net tax benefit of $22 million associated with the sale of our remaining 25% interest in Limited Stores; and A $7 million pre-tax gain related to the Express dividend payment ($4M net of tax).
33
APPENDIX
Reconciliation of Reported Results to Adjusted Results
2009 (in millions) Reported Net Sales Gross Profit General, Administrative and Store Operating Expenses Operating Income Earnings Per Share $ 8,632 3,028 2,169 868 1.37 $ Adjustments (9) (0.14) $ Adjusted 8,632 3,028 2,169 859 1.23
The Reconciliation of Reported Results to Adjusted Results reflects the following: The "Adjustments" column includes the following: A pre-tax gain of $9 million and a related net tax benefit of $5 million related to the disposal of a non-core joint venture $23 million of favorable income tax benefits primarily related to the reorganization of certain foreign subsidiaries; and $9 million of favorable income tax benefits primarily due to the resolution of certain tax matters.
34
APPENDIX
Reconciliation of Reported Results to Adjusted Results
2008 (in millions) Reported Net Sales Gross Profit General, Administrative and Store Operating Expenses Operating Income Earnings Per Share $ 9,043 3,006 2,311 589 0.65 $ Adjustments (23) 129 0.40 $ Adjusted 9,043 3,006 2,288 718 1.05
The Reconciliation of Reported Results to Adjusted Results reflects the following: The "Adjustments" column includes the following: A pre-tax charge of $23 million ($14M net of tax) for severance related to the reduction of roughly 10% of home office headcount, or approximately 400 associates; A pre-tax non-cash impairment charge of $215 million ($204M net of tax) to reduce the carrying value of La Senza goodwill and other intangible assets; A pre-tax gain of $128 million ($81M net of tax) related to the sale of a non-core joint venture; A pre-tax charge of $19 million ($20M net of tax) related to the impairment of the investment carrying value of another non-core joint venture; A pre-tax gain of $13 million ($8M net of tax) related to a cash distribution from Express; and $15 million of favorable income tax benefits primarily related to certain discrete foreign and state income tax items.
35