|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
• | The FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs in April 2015 and ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements in August 2015. The new guidance aligns the treatment of debt issuance costs, with the exception of debt issuance costs related to lines of credit, with the treatment of debt discounts, so that the debt issuance costs are presented on the balance sheet as a direct deduction from the carrying amount of that debt liability. In the fourth quarter of fiscal 2016, we retrospectively adopted ASU 2015-03 and ASU 2015-15. The adoption did not have a material impact on our results of operations, cash flows or financial position. |
• | In November 2015, the FASB issued ASU 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance is part of the simplification initiative and requires all deferred income tax liabilities and assets to be classified as non-current. In the fourth quarter of fiscal 2016, we retrospectively adopted ASU 2015-17. The adoption did not have a material impact on our results of operations, cash flows or financial position. |
Balance Sheet | 2015 Reported | ASU 2015-03 & 2015-15 Adjustments | ASU 2015-17 Adjustments | 2015 Adjusted | |||||||||||
Other current assets | $ | 703 | $ | (2 | ) | $ | (252 | ) | $ | 449 | |||||
Current assets held for sale | 684 | — | (3 | ) | 681 | ||||||||||
Other assets | 583 | (6 | ) | 252 | 829 | ||||||||||
Total assets | $ | 15,256 | $ | (8 | ) | $ | (3 | ) | $ | 15,245 | |||||
Long-term debt | $ | 1,580 | $ | (8 | ) | $ | — | $ | 1,572 | ||||||
Long-term liabilities held for sale | 18 | — | (3 | ) | 15 | ||||||||||
Total liabilities & equity | $ | 15,256 | $ | (8 | ) | $ | (3 | ) | $ | 15,245 |
Asset | Life (in years) | |
Buildings | 35 | |
Leasehold improvements | 3-25 | |
Fixtures and equipment | 3-20 | |
Property under capital and financing leases | 2-20 |
Goodwill | Indefinite-Lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at February 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Sale of business(1) | (103 | ) | — | (103 | ) | — | (22 | ) | (22 | ) | |||||||||||||
Impairments | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Balances at February 1, 2014 | 425 | — | 425 | 19 | 82 | 101 | |||||||||||||||||
Sale of business(2) | — | — | — | (37 | ) | (37 | ) | ||||||||||||||||
Impairments | — | — | — | (1 | ) | — | (1 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (6 | ) | (6 | ) | |||||||||||||||
Balances at January 31, 2015 | 425 | — | 425 | 18 | 39 | 57 | |||||||||||||||||
Canada brand restructuring (3) | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | 1 | 1 | |||||||||||||||||
Balances at January 30, 2016 | $ | 425 | $ | — | $ | 425 | $ | 18 | $ | — | $ | 18 |
(1) | Represents goodwill written off as a result of the sale of mindSHIFT in fiscal 2014 and indefinite-lived tradenames written off as a result of the sale of Best Buy Europe in fiscal 2014. |
(2) | Primarily represents the Five Star indefinite-lived tradenames classified as held for sale at January 31, 2015. |
(3) | Represents the Future Shop tradename impaired as a result of the Canada brand restructuring in the first quarter of fiscal 2016. See Note 4, Restructuring Charges, for further discussion. |
January 30, 2016 | January 31, 2015 | ||||||||||||||
Gross Carrying Amount | Cumulative Impairment | Gross Carrying Amount(1) | Cumulative Impairment(1) | ||||||||||||
Goodwill | $ | 1,100 | $ | (675 | ) | $ | 1,100 | $ | (675 | ) |
(1) | Excludes the gross carrying amount and cumulative impairment related to Five Star, which was held for sale at the end of fiscal 2015. The sale of Five Star was completed on February 13, 2015. |
January 30, 2016 | January 31, 2015 | ||||||
Accrued liabilities | $ | 62 | $ | 60 | |||
Long-term liabilities | 54 | 53 | |||||
Total | $ | 116 | $ | 113 |
Cost of Goods Sold | ||||
• | Total cost of products sold including: | |||
— | Freight expenses associated with moving merchandise inventories from our vendors to our distribution centers; | |||
— | Vendor allowances that are not a reimbursement of specific, incremental and identifiable costs; and | |||
— | Cash discounts on payments to merchandise vendors; | |||
• | Cost of services provided including: | |||
— | Payroll and benefits costs for services employees; and | |||
— | Cost of replacement parts and related freight expenses; | |||
• | Physical inventory losses; | |||
• | Markdowns; | |||
• | Customer shipping and handling expenses; | |||
• | Costs associated with operating our distribution network, including payroll and benefit costs, occupancy costs and depreciation; and | |||
• | Freight expenses associated with moving merchandise inventories from our distribution centers to our retail stores. |
SG&A | ||||
• | Payroll and benefit costs for retail and corporate employees; | |||
• | Occupancy and maintenance costs of retail, services and corporate facilities; | |||
• | Depreciation and amortization related to retail, services and corporate assets; | |||
• | Advertising costs; | |||
• | Vendor allowances that are a reimbursement of specific, incremental and identifiable costs to promote a vendor's products; | |||
• | Tender costs, including bank charges and costs associated with credit and debit card interchange fees; | |||
• | Charitable contributions; | |||
• | Outside and outsourced service fees; | |||
• | Long-lived asset impairment charges; and | |||
• | Other administrative costs, such as supplies, travel and lodging. |
|
February 13, 2015 | |||
Cash and cash equivalents | $ | 125 | |
Receivables | 113 | ||
Merchandise inventories | 252 | ||
All other assets | 461 | ||
Total assets | $ | 951 | |
Accounts payable | $ | 478 | |
All other liabilities | 128 | ||
Total liabilities | $ | 606 |
2016 | 2015 | 2014 | |||||||||
Revenue | $ | 217 | $ | 1,564 | $ | 4,615 | |||||
Restructuring charges(1) | 1 | 18 | 110 | ||||||||
Loss from discontinued operations before income tax benefit (expense)(2) | (8 | ) | (12 | ) | (235 | ) | |||||
Income tax benefit (expense)(3) | (1 | ) | — | 31 | |||||||
Gain on sale of discontinued operations(4) | 99 | 1 | 32 | ||||||||
Net earnings (loss) from discontinued operations including noncontrolling interests | 90 | (11 | ) | (172 | ) | ||||||
Net (earnings) loss from discontinued operations attributable to noncontrolling interests | — | (2 | ) | 9 | |||||||
Net earnings (loss) from discontinued operations attributable to Best Buy Co., Inc. shareholders | $ | 90 | $ | (13 | ) | $ | (163 | ) |
(1) | See Note 4, Restructuring Charges, for further discussion of the restructuring charges associated with discontinued operations. |
(2) | Includes a $175 million impairment to write down the book value of our investment in Best Buy Europe to fair value in fiscal 2014. |
(3) | Income tax benefit for fiscal 2014 includes a $27 million benefit related to a tax allocation between continuing and discontinued operations and a $15 million benefit related to the impairment of our investment in Best Buy Europe. The fiscal 2014 effective tax rate for discontinued operations differs from the statutory tax rate primarily due to the previously mentioned tax allocation, sale of mindSHIFT, restructuring charges and the impairment of our investment in Best Buy Europe. The sale of mindSHIFT, restructuring charges and impairment generally included no related tax benefit. The deferred tax assets related to the sale of mindSHIFT and restructuring charges generally resulted in an increase in the valuation allowance in an equal amount, of which the investment impairment is not tax deductible. |
(4) | Gain in fiscal 2014 is primarily comprised of the following: $28 million gain (with no tax impact) from sale of Best Buy Europe fixed-line business in Switzerland in the first quarter; $24 million gain (with no tax impact) from the sale of Best Buy Europe in the second quarter; and loss of $18 million from sale of mindSHIFT in the fourth quarter. Gain in fiscal 2016 of $99 million is from sale of Five Star in the first quarter. |
|
• | Quoted prices for similar assets or liabilities in active markets; |
• | Quoted prices for identical or similar assets in non-active markets; |
• | Inputs other than quoted prices that are observable for the asset or liability; and |
• | Inputs that are derived principally from or corroborated by other observable market data. |
Fair Value at | |||||||||
Fair Value Hierarchy | January 30, 2016 | January 31, 2015 | |||||||
Assets | |||||||||
Cash and cash equivalents | |||||||||
Money market funds | Level 1 | $ | 51 | $ | 265 | ||||
Corporate bonds | Level 2 | — | 13 | ||||||
Commercial paper | Level 2 | 265 | 165 | ||||||
Time deposits | Level 2 | 306 | 100 | ||||||
Short-term investments | |||||||||
Corporate bonds | Level 2 | 193 | 276 | ||||||
Commercial paper | Level 2 | 122 | 306 | ||||||
Time deposits | Level 2 | 990 | 874 | ||||||
Other current assets | |||||||||
Foreign currency derivative instruments | Level 2 | 18 | 30 | ||||||
Time deposits | Level 2 | 79 | 83 | ||||||
Other assets | |||||||||
Interest rate swap derivative instruments | Level 2 | 25 | 1 | ||||||
Auction rate securities | Level 3 | 2 | 2 | ||||||
Marketable securities that fund deferred compensation | Level 1 | 96 | 97 | ||||||
Assets held for sale | |||||||||
Cash and cash equivalents | |||||||||
Money market funds | Level 1 | — | 16 | ||||||
Time deposits | Level 2 | — | 124 | ||||||
Liabilities | |||||||||
Accrued Liabilities | |||||||||
Foreign currency derivative instruments | Level 2 | 1 | — |
2016 | 2015 | ||||||||||||||
Impairments | Remaining Net Carrying Value(1) | Impairments | Remaining Net Carrying Value (1) | ||||||||||||
Continuing operations | |||||||||||||||
Property and equipment (non-restructuring) | $ | 61 | $ | 15 | $ | 42 | $ | 19 | |||||||
Restructuring activities(2) | |||||||||||||||
Property and equipment | 30 | — | 1 | — | |||||||||||
Tradename | 40 | — | — | — | |||||||||||
Total | $ | 131 | $ | 15 | $ | 43 | $ | 19 | |||||||
Discontinued operations(3) | |||||||||||||||
Property and equipment | $ | — | $ | — | $ | 1 | $ | — | |||||||
Total | $ | — | $ | — | $ | 1 | $ | — |
(1) | Remaining net carrying value approximates fair value. |
(2) | See Note 4, Restructuring Charges, for additional information. |
(3) | Property and equipment and tradename impairments associated with discontinued operations are recorded within loss from discontinued operations in our Consolidated Statements of Earnings. |
|
2016 | 2015 | 2014 | |||||||||
Continuing operations | |||||||||||
Canadian brand consolidation | $ | 200 | $ | — | $ | — | |||||
Renew Blue | (2 | ) | 11 | 155 | |||||||
Other restructuring activities(1) | 3 | (6 | ) | (6 | ) | ||||||
Total continuing operations | 201 | 5 | 149 | ||||||||
Discontinued operations | |||||||||||
Renew Blue | — | 18 | 10 | ||||||||
Other restructuring activities(2) | — | — | 100 | ||||||||
Total | $ | 201 | $ | 23 | $ | 259 |
International | |||
Continuing operations | |||
Inventory write-downs | $ | 3 | |
Property and equipment impairments | 30 | ||
Tradename impairment | 40 | ||
Termination benefits | 25 | ||
Facility closure and other costs | 102 | ||
Total continuing operations | $ | 200 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balances at January 31, 2015 | $ | — | $ | — | $ | — | |||||
Charges | 28 | 113 | 141 | ||||||||
Cash payments | (24 | ) | (47 | ) | (71 | ) | |||||
Adjustments(1) | (2 | ) | 5 | 3 | |||||||
Changes in foreign currency exchange rates | — | (7 | ) | (7 | ) | ||||||
Balances at January 30, 2016 | $ | 2 | $ | 64 | $ | 66 |
Domestic | International | Total | |||||||||||||||||||||||||||||||||||||||||||||
2016 | 2015 | 2014 | Cumulative Amount | 2016 | 2015 | 2014 | Cumulative Amount | 2016 | 2015 | 2014 | Cumulative Amount | ||||||||||||||||||||||||||||||||||||
Continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||
Inventory write-downs | $ | — | $ | — | $ | — | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1 | |||||||||||||||||||||||
Property and equipment impairments | — | — | 7 | 14 | — | 1 | 1 | 25 | — | 1 | 8 | 39 | |||||||||||||||||||||||||||||||||||
Termination benefits | (2 | ) | 9 | 106 | 159 | — | 5 | 24 | 38 | (2 | ) | 14 | 130 | 197 | |||||||||||||||||||||||||||||||||
Investment impairments | — | — | 16 | 43 | — | — | — | — | — | — | 16 | 43 | |||||||||||||||||||||||||||||||||||
Facility closure and other costs | 1 | 1 | — | 5 | (1 | ) | (5 | ) | 1 | 50 | — | (4 | ) | 1 | 55 | ||||||||||||||||||||||||||||||||
Total continuing operations | (1 | ) | 10 | 129 | 222 | (1 | ) | 1 | 26 | 113 | (2 | ) | 11 | 155 | 335 | ||||||||||||||||||||||||||||||||
Discontinued Operations | |||||||||||||||||||||||||||||||||||||||||||||||
Property and equipment impairments | — | — | — | — | — | — | 1 | 1 | — | — | 1 | 1 | |||||||||||||||||||||||||||||||||||
Termination benefits | — | — | — | — | — | 12 | 4 | 16 | — | 12 | 4 | 16 | |||||||||||||||||||||||||||||||||||
Facility closure and other costs | — | — | — | — | — | 6 | 5 | 11 | — | 6 | 5 | 11 | |||||||||||||||||||||||||||||||||||
Total discontinued operations | — | — | — | — | — | 18 | 10 | 28 | — | 18 | 10 | 28 | |||||||||||||||||||||||||||||||||||
Total | $ | (1 | ) | $ | 10 | $ | 129 | $ | 222 | $ | (1 | ) | $ | 19 | $ | 36 | $ | 141 | $ | (2 | ) | $ | 29 | $ | 165 | $ | 363 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 1, 2014 | $ | 111 | $ | 51 | $ | 162 | |||||
Charges | 47 | 16 | 63 | ||||||||
Cash payments | (121 | ) | (22 | ) | (143 | ) | |||||
Adjustments(1) | (21 | ) | (14 | ) | (35 | ) | |||||
Changes in foreign currency exchange rates | — | (8 | ) | (8 | ) | ||||||
Balance at January 31, 2015 | 16 | 23 | 39 | ||||||||
Charges | — | — | — | ||||||||
Cash payments | (7 | ) | (9 | ) | (16 | ) | |||||
Adjustments(1) | (7 | ) | (5 | ) | (12 | ) | |||||
Changes in foreign currency exchange rates | — | 1 | 1 | ||||||||
Balance at January 30, 2016 | $ | 2 | $ | 10 | $ | 12 |
(1) | Adjustments to termination benefits were due to higher-than-expected employee retention. Adjustments to facility closure and other costs represent changes in sublease assumptions and reductions in our remaining lease obligations. |
|
January 30, 2016 | January 31, 2015 | ||||||
2016 Notes | $ | 350 | $ | 350 | |||
2018 Notes | 500 | 500 | |||||
2021 Notes | 650 | 650 | |||||
Interest rate swap valuation adjustments | 25 | 1 | |||||
Other debt | — | 1 | |||||
Subtotal | 1,525 | 1,502 | |||||
Debt discounts and issuance costs | (7 | ) | (10 | ) | |||
Financing lease obligations | 178 | 69 | |||||
Capital lease obligations | 38 | 52 | |||||
Total long-term debt | 1,734 | 1,613 | |||||
Less: current portion | (395 | ) | (41 | ) | |||
Total long-term debt, less current portion | $ | 1,339 | $ | 1,572 |
Fiscal Year | ||||
2017 | $ | 350 | ||
2018 | — | |||
2019 | 517 | |||
2020 | — | |||
2021 | — | |||
Thereafter | 658 | |||
Total long-term debt | $ | 1,525 |
|
January 30, 2016 | January 31, 2015 | ||||||||||||
Contract Type | Assets | Liabilities | Assets | Liabilities | |||||||||
Derivatives designated as net investment hedges(1) | $ | 15 | $ | 1 | $ | 19 | $ | — | |||||
Derivatives designated as interest rate swaps(2) | 25 | — | 1 | — | |||||||||
No hedge designation (foreign exchange forward contracts)(1) | 3 | — | 11 | — | |||||||||
Total | $ | 43 | $ | 1 | $ | 31 | $ | — |
(1) | The fair value is recorded in other current assets or accrued liabilities. |
(2) | The fair value is recorded in other assets or long-term liabilities. |
2016 | 2015 | ||||||||||||||
Contract Type | Pre-tax Gain(Loss) Recognized in OCI | Gain(Loss) Reclassified from Accumulated OCI to Earnings (Effective Portion) | Pre-tax Gain(Loss) Recognized in OCI | Gain(Loss) Reclassified from Accumulated OCI to Earnings (Effective Portion) | |||||||||||
Derivatives designated as net investment hedges | $ | 21 | $ | — | $ | 22 | $ | — |
Gain (Loss) Recognized within SG&A | |||||||
Contract Type | 2016 | 2015 | |||||
No hedge designation (foreign exchange forward contracts) | $ | 4 | $ | 12 |
Notional Amount | |||||
Contract Type | January 30, 2016 | January 31, 2015 | |||
Derivatives designated as net investment hedges | 208 | 197 | |||
Derivatives designated as interest rate swaps | 750 | 145 | |||
No hedge designation (foreign exchange forward contracts) | 94 | 212 | |||
Total | 1,052 | 554 |
|
2016 | 2015 | 2014 | |||||||||
Minimum rentals | $ | 797 | $ | 848 | $ | 864 | |||||
Contingent rentals | 1 | 2 | 2 | ||||||||
Total rent expense | 798 | 850 | 866 | ||||||||
Less: sublease income | (15 | ) | (18 | ) | (18 | ) | |||||
Net rent expense | $ | 783 | $ | 832 | $ | 848 |
Fiscal Year | Capital Leases | Financing Leases | Operating Leases(1) | |||||||||
2017 | $ | 14 | $ | 42 | $ | 813 | ||||||
2018 | 9 | 35 | 708 | |||||||||
2019 | 6 | 29 | 572 | |||||||||
2020 | 3 | 23 | 439 | |||||||||
2021 | 2 | 17 | 310 | |||||||||
Thereafter | 12 | 66 | 521 | |||||||||
Total minimum lease payments | 46 | 212 | $ | 3,363 | ||||||||
Less amount representing interest | (8 | ) | (34 | ) | ||||||||
Present value of minimum lease payments | 38 | 178 | ||||||||||
Less current maturities | (12 | ) | (33 | ) | ||||||||
Present value of minimum lease maturities, less current maturities | $ | 26 | $ | 145 |
(1) | Operating lease obligations do not include payments to landlords covering real estate taxes and common area maintenance. These charges, if included, would increase total operating lease obligations by $1.1 billion at January 30, 2016. |
|
|
2016 | 2015 | 2014 | |||||||||
Federal income tax at the statutory rate | $ | 458 | $ | 485 | $ | 379 | |||||
State income taxes, net of federal benefit | 38 | 43 | 26 | ||||||||
(Benefit) expense from foreign operations | 5 | (23 | ) | (23 | ) | ||||||
Other | 2 | (11 | ) | 6 | |||||||
Legal entity reorganization | — | (353 | ) | — | |||||||
Income tax expense | $ | 503 | $ | 141 | $ | 388 | |||||
Effective income tax rate | 38.4 | % | 10.1 | % | 35.8 | % |
2016 | 2015 | 2014 | |||||||||
United States | $ | 1,310 | $ | 1,201 | $ | 699 | |||||
Outside the United States | — | 186 | 384 | ||||||||
Earnings from continuing operations before income tax expense | $ | 1,310 | $ | 1,387 | $ | 1,083 |
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | 347 | $ | 354 | $ | 305 | |||||
State | 48 | 51 | 46 | ||||||||
Foreign | 60 | 33 | 55 | ||||||||
455 | 438 | 406 | |||||||||
Deferred: | |||||||||||
Federal | 65 | (275 | ) | (22 | ) | ||||||
State | 10 | (26 | ) | 1 | |||||||
Foreign | (27 | ) | 4 | 3 | |||||||
48 | (297 | ) | (18 | ) | |||||||
Income tax expense | $ | 503 | $ | 141 | $ | 388 |
January 30, 2016 | January 31, 2015 | ||||||
Accrued property expenses | $ | 175 | $ | 129 | |||
Other accrued expenses | 78 | 91 | |||||
Deferred revenue | 99 | 93 | |||||
Compensation and benefits | 99 | 103 | |||||
Stock-based compensation | 86 | 94 | |||||
Goodwill and intangibles | 253 | 287 | |||||
Loss and credit carryforwards | 133 | 156 | |||||
Other | 86 | 88 | |||||
Total deferred tax assets | 1,009 | 1,041 | |||||
Valuation allowance | (108 | ) | (143 | ) | |||
Total deferred tax assets after valuation allowance | 901 | 898 | |||||
Property and equipment | (296 | ) | (251 | ) | |||
Inventory | (69 | ) | (54 | ) | |||
Other | (26 | ) | (27 | ) | |||
Total deferred tax liabilities | (391 | ) | (332 | ) | |||
Net deferred tax assets | $ | 510 | $ | 566 |
January 30, 2016 | January 31, 2015 | ||||||
Other assets | $ | 510 | $ | 574 | |||
Long-term liabilities held for sale | — | (8 | ) | ||||
Net deferred tax assets | $ | 510 | $ | 566 |
2016 | 2015 | 2014 | |||||||||
Balance at beginning of period | $ | 410 | $ | 370 | $ | 383 | |||||
Gross increases related to prior period tax positions | 30 | 33 | 38 | ||||||||
Gross decreases related to prior period tax positions | (13 | ) | (88 | ) | (67 | ) | |||||
Gross increases related to current period tax positions | 59 | 114 | 34 | ||||||||
Settlements with taxing authorities | (9 | ) | (9 | ) | (3 | ) | |||||
Lapse of statute of limitations | (8 | ) | (10 | ) | (15 | ) | |||||
Balance at end of period | $ | 469 | $ | 410 | $ | 370 |
|
2016 | 2015 | 2014 | |||||||||
Revenue | |||||||||||
Domestic | $ | 36,365 | $ | 36,055 | $ | 35,831 | |||||
International | 3,163 | 4,284 | 4,780 | ||||||||
Total revenue | $ | 39,528 | $ | 40,339 | $ | 40,611 | |||||
Percentage of revenue, by revenue category | |||||||||||
Domestic: | |||||||||||
Consumer Electronics | 32 | % | 31 | % | 30 | % | |||||
Computing and Mobile Phones | 46 | % | 47 | % | 48 | % | |||||
Entertainment | 8 | % | 9 | % | 8 | % | |||||
Appliances | 8 | % | 7 | % | 7 | % | |||||
Services | 5 | % | 5 | % | 6 | % | |||||
Other | 1 | % | 1 | % | 1 | % | |||||
Total | 100 | % | 100 | % | 100 | % | |||||
International: | |||||||||||
Consumer Electronics | 31 | % | 30 | % | 29 | % | |||||
Computing and Mobile Phones | 48 | % | 49 | % | 50 | % | |||||
Entertainment | 9 | % | 9 | % | 10 | % | |||||
Appliances | 5 | % | 5 | % | 5 | % | |||||
Services | 6 | % | 6 | % | 6 | % | |||||
Other | 1 | % | 1 | % | < 1% | ||||||
Total | 100 | % | 100 | % | 100 | % | |||||
Operating income (loss) | |||||||||||
Domestic | $ | 1,585 | $ | 1,437 | $ | 1,145 | |||||
International | (210 | ) | 13 | (1 | ) | ||||||
Total operating income | 1,375 | 1,450 | 1,144 | ||||||||
Other income (expense) | |||||||||||
Gain on sale of investments | 2 | 13 | 20 | ||||||||
Investment income and other | 13 | 14 | 19 | ||||||||
Interest expense | (80 | ) | (90 | ) | (100 | ) | |||||
Earnings from continuing operations before income tax expense | $ | 1,310 | $ | 1,387 | $ | 1,083 | |||||
Assets(1)(2) | |||||||||||
Domestic | $ | 12,318 | $ | 12,987 | $ | 11,123 | |||||
International | 1,201 | 2,258 | 2,867 | ||||||||
Total assets | $ | 13,519 | $ | 15,245 | $ | 13,990 | |||||
Capital expenditures(2) | |||||||||||
Domestic | $ | 602 | $ | 519 | $ | 440 | |||||
International | 47 | 42 | 107 | ||||||||
Total capital expenditures | $ | 649 | $ | 561 | $ | 547 | |||||
Depreciation(2) | |||||||||||
Domestic | $ | 613 | $ | 575 | $ | 565 | |||||
International | 44 | 81 | 136 | ||||||||
Total depreciation | $ | 657 | $ | 656 | $ | 701 |
(1) | For fiscal 2015 and 2014, assets are recast to present our retrospective adoption of ASU 2015-17 Balance Sheet Classification of Deferred Taxes, ASU 2015-03 Simplifying the Presentation of Debt Issuance Costs, and ASU 2015-15 Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements. Refer to Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements, included in Item 8, Financial Statements and Supplementary Data, of this Annual Report on Form 10-K for further information about our credit facilities. |
(2) | For fiscal 2015 and 2014, the International segment amounts for assets, capital expenditures and depreciation include amounts from Five Star. |
2016 | 2015 | 2014 | |||||||||
Net sales to customers | |||||||||||
United States | $ | 36,365 | $ | 36,055 | $ | 35,831 | |||||
Canada | 2,917 | 4,047 | 4,522 | ||||||||
Other | 246 | 237 | 258 | ||||||||
Total revenue | $ | 39,528 | $ | 40,339 | $ | 40,611 | |||||
Long-lived assets | |||||||||||
United States | $ | 2,189 | $ | 2,100 | $ | 2,190 | |||||
Canada | 140 | 174 | 244 | ||||||||
China | — | — | 139 | ||||||||
Other | 17 | 21 | 25 | ||||||||
Total long-lived assets | $ | 2,346 | $ | 2,295 | $ | 2,598 |
|
|
Quarter | 12-Month | ||||||||||||||||||
1st | 2nd | 3rd | 4th | 2016 | |||||||||||||||
Revenue | $ | 8,558 | $ | 8,528 | $ | 8,819 | $ | 13,623 | $ | 39,528 | |||||||||
Comparable sales % change(1) | 0.6 | % | 3.8 | % | 0.8 | % | (1.7 | )% | 0.5 | % | |||||||||
Comparable sales % gain (decline), excluding estimated impact of installment billing(5) | (0.7 | )% | 2.7 | % | 0.5 | % | (1.8 | )% | (0.1 | )% | |||||||||
Gross profit | $ | 2,030 | $ | 2,098 | $ | 2,112 | $ | 2,951 | $ | 9,191 | |||||||||
Operating income(2) | 86 | 288 | 230 | 771 | 1,375 | ||||||||||||||
Net earnings from continuing operations | 37 | 164 | 129 | 477 | 807 | ||||||||||||||
Gain (loss) from discontinued operations, net of tax | 92 | — | (4 | ) | 2 | 90 | |||||||||||||
Net earnings including noncontrolling interests | 129 | 164 | 125 | 479 | 897 | ||||||||||||||
Net earnings attributable to Best Buy Co., Inc. shareholders | 129 | 164 | 125 | 479 | 897 | ||||||||||||||
Diluted earnings (loss) per share(3) | |||||||||||||||||||
Continuing operations | $ | 0.10 | $ | 0.46 | $ | 0.37 | $ | 1.39 | $ | 2.30 | |||||||||
Discontinued operations | 0.26 | — | (0.01 | ) | 0.01 | 0.26 | |||||||||||||
Diluted earnings per share | $ | 0.36 | $ | 0.46 | $ | 0.36 | $ | 1.40 | $ | 2.56 |
Quarter | 12-Month | ||||||||||||||||||
1st | 2nd | 3rd | 4th | 2015 | |||||||||||||||
Revenue | $ | 8,639 | $ | 8,459 | $ | 9,032 | $ | 14,209 | $ | 40,339 | |||||||||
Comparable sales % gain (decline)(1) | (1.8 | )% | (2.2 | )% | 2.9 | % | 2.0 | % | 0.5 | % | |||||||||
Comparable sales % gain (decline), excluding estimated impact of installment billing(5)(6) | (1.8 | )% | (2.2 | )% | 2.2 | % | 1.3 | % | — | % | |||||||||
Gross profit | $ | 1,967 | $ | 1,978 | $ | 2,076 | $ | 3,026 | $ | 9,047 | |||||||||
Operating income(4) | 210 | 225 | 205 | 810 | 1,450 | ||||||||||||||
Net earnings from continuing operations | 469 | 137 | 116 | 524 | 1,246 | ||||||||||||||
Gain (loss) from discontinued operations, net of tax | (8 | ) | 10 | (9 | ) | (4 | ) | (11 | ) | ||||||||||
Net earnings including noncontrolling interests | 461 | 147 | 107 | 520 | 1,235 | ||||||||||||||
Net earnings attributable to Best Buy Co., Inc. shareholders | 461 | 146 | 107 | 519 | 1,233 | ||||||||||||||
Diluted earnings (loss) per share(3) | |||||||||||||||||||
Continuing operations | $ | 1.33 | $ | 0.39 | $ | 0.33 | $ | 1.47 | $ | 3.53 | |||||||||
Discontinued operations | (0.02 | ) | 0.03 | (0.03 | ) | (0.01 | ) | (0.04 | ) | ||||||||||
Diluted earnings per share | $ | 1.31 | $ | 0.42 | $ | 0.30 | $ | 1.46 | $ | 3.49 |
(1) | Our comparable sales calculation compares revenue from stores, websites and call centers operating for at least 14 full months, as well as revenue related to certain other comparable sales channels for a particular period to a corresponding period in the prior year. Relocated, as well as remodeled, expanded and downsized stores closed more than 14 days, are excluded from our comparable sales calculation until at least 14 full months after reopening. Acquisitions are included in the comparable sales calculation beginning with the first full quarter following the first anniversary of the date of the acquisition. The portion of the calculation of comparable sales attributable to our International segment excludes the effect of fluctuations in foreign currency exchange rates. The calculation of comparable sales excludes the impact of revenue from discontinued operations. Comparable online sales are included in our comparable sales calculation. The method of calculating comparable sales varies across the retail industry. As a result, our method of calculating comparable sales may not be the same as other retailers' methods. |
(2) | Includes $186 million, $(4) million, $7 million and $12 million of restructuring charges recorded in the fiscal first, second, third and fourth quarters, respectively, and $201 million for the 12 months ended January 30, 2016 related to measures we took to restructure our businesses. |
(3) | The sum of our quarterly diluted earnings per share does not equal our annual diluted earnings per share due to differences in quarterly and annual weighted-average shares outstanding. |
(4) | Includes $2 million, $5 million, $5 million and $(7) million of restructuring charges recorded in the fiscal first, second, third and fourth quarters, respectively, and $5 million for the 12 months ended January 31, 2015 related to measures we took to restructure our businesses. |
(5) | Represents comparable sales excluding the estimated revenue of installment billing. |
(6) | Enterprise comparable sales for fiscal 2015 include revenue from continuing operations in the International segment. Excluding the International segment, Enterprise comparable sales, excluding the impact of installment billing, would have been (1.3%) in the first quarter, 2.0% in the second quarter, 2.4% in the third quarter, 0.5% in the fourth quarter and 0.5% for fiscal 2015, or equal to Domestic comparable sales excluding the impact of installment billing, for the same periods. |
|
Balance at Beginning of Period | Charged to Expenses or Other Accounts | Other(1) | Balance at End of Period | ||||||||||||
Year ended January 30, 2016 | |||||||||||||||
Allowance for doubtful accounts | $ | 59 | $ | 30 | $ | (40 | ) | $ | 49 | ||||||
Year ended January 31, 2015 | |||||||||||||||
Allowance for doubtful accounts | $ | 104 | $ | 1 | $ | (46 | ) | $ | 59 | ||||||
Year ended February 1, 2014 | |||||||||||||||
Allowance for doubtful accounts | $ | 92 | $ | 76 | $ | (64 | ) | $ | 104 |
(1) | Includes bad debt write-offs and recoveries, acquisitions and the effect of foreign currency fluctuations. |
|
• | The FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs in April 2015 and ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements in August 2015. The new guidance aligns the treatment of debt issuance costs, with the exception of debt issuance costs related to lines of credit, with the treatment of debt discounts, so that the debt issuance costs are presented on the balance sheet as a direct deduction from the carrying amount of that debt liability. In the fourth quarter of fiscal 2016, we retrospectively adopted ASU 2015-03 and ASU 2015-15. The adoption did not have a material impact on our results of operations, cash flows or financial position. |
• | In November 2015, the FASB issued ASU 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance is part of the simplification initiative and requires all deferred income tax liabilities and assets to be classified as non-current. In the fourth quarter of fiscal 2016, we retrospectively adopted ASU 2015-17. The adoption did not have a material impact on our results of operations, cash flows or financial position. |
Balance Sheet | 2015 Reported | ASU 2015-03 & 2015-15 Adjustments | ASU 2015-17 Adjustments | 2015 Adjusted | |||||||||||
Other current assets | $ | 703 | $ | (2 | ) | $ | (252 | ) | $ | 449 | |||||
Current assets held for sale | 684 | — | (3 | ) | 681 | ||||||||||
Other assets | 583 | (6 | ) | 252 | 829 | ||||||||||
Total assets | $ | 15,256 | $ | (8 | ) | $ | (3 | ) | $ | 15,245 | |||||
Long-term debt | $ | 1,580 | $ | (8 | ) | $ | — | $ | 1,572 | ||||||
Long-term liabilities held for sale | 18 | — | (3 | ) | 15 | ||||||||||
Total liabilities & equity | $ | 15,256 | $ | (8 | ) | $ | (3 | ) | $ | 15,245 |
Asset | Life (in years) | |
Buildings | 35 | |
Leasehold improvements | 3-25 | |
Fixtures and equipment | 3-20 | |
Property under capital and financing leases | 2-20 |
Goodwill | Indefinite-Lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at February 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Sale of business(1) | (103 | ) | — | (103 | ) | — | (22 | ) | (22 | ) | |||||||||||||
Impairments | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Balances at February 1, 2014 | 425 | — | 425 | 19 | 82 | 101 | |||||||||||||||||
Sale of business(2) | — | — | — | (37 | ) | (37 | ) | ||||||||||||||||
Impairments | — | — | — | (1 | ) | — | (1 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (6 | ) | (6 | ) | |||||||||||||||
Balances at January 31, 2015 | 425 | — | 425 | 18 | 39 | 57 | |||||||||||||||||
Canada brand restructuring (3) | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | 1 | 1 | |||||||||||||||||
Balances at January 30, 2016 | $ | 425 | $ | — | $ | 425 | $ | 18 | $ | — | $ | 18 |
(1) | Represents goodwill written off as a result of the sale of mindSHIFT in fiscal 2014 and indefinite-lived tradenames written off as a result of the sale of Best Buy Europe in fiscal 2014. |
(2) | Primarily represents the Five Star indefinite-lived tradenames classified as held for sale at January 31, 2015. |
(3) | Represents the Future Shop tradename impaired as a result of the Canada brand restructuring in the first quarter of fiscal 2016. See Note 4, Restructuring Charges, for further discussion. |
January 30, 2016 | January 31, 2015 | ||||||||||||||
Gross Carrying Amount | Cumulative Impairment | Gross Carrying Amount(1) | Cumulative Impairment(1) | ||||||||||||
Goodwill | $ | 1,100 | $ | (675 | ) | $ | 1,100 | $ | (675 | ) |
(1) | Excludes the gross carrying amount and cumulative impairment related to Five Star, which was held for sale at the end of fiscal 2015. The sale of Five Star was completed on February 13, 2015. |
January 30, 2016 | January 31, 2015 | ||||||
Accrued liabilities | $ | 62 | $ | 60 | |||
Long-term liabilities | 54 | 53 | |||||
Total | $ | 116 | $ | 113 |
Cost of Goods Sold | ||||
• | Total cost of products sold including: | |||
— | Freight expenses associated with moving merchandise inventories from our vendors to our distribution centers; | |||
— | Vendor allowances that are not a reimbursement of specific, incremental and identifiable costs; and | |||
— | Cash discounts on payments to merchandise vendors; | |||
• | Cost of services provided including: | |||
— | Payroll and benefits costs for services employees; and | |||
— | Cost of replacement parts and related freight expenses; | |||
• | Physical inventory losses; | |||
• | Markdowns; | |||
• | Customer shipping and handling expenses; | |||
• | Costs associated with operating our distribution network, including payroll and benefit costs, occupancy costs and depreciation; and | |||
• | Freight expenses associated with moving merchandise inventories from our distribution centers to our retail stores. |
SG&A | ||||
• | Payroll and benefit costs for retail and corporate employees; | |||
• | Occupancy and maintenance costs of retail, services and corporate facilities; | |||
• | Depreciation and amortization related to retail, services and corporate assets; | |||
• | Advertising costs; | |||
• | Vendor allowances that are a reimbursement of specific, incremental and identifiable costs to promote a vendor's products; | |||
• | Tender costs, including bank charges and costs associated with credit and debit card interchange fees; | |||
• | Charitable contributions; | |||
• | Outside and outsourced service fees; | |||
• | Long-lived asset impairment charges; and | |||
• | Other administrative costs, such as supplies, travel and lodging. |
Cost of Goods Sold | ||||
• | Total cost of products sold including: | |||
— | Freight expenses associated with moving merchandise inventories from our vendors to our distribution centers; | |||
— | Vendor allowances that are not a reimbursement of specific, incremental and identifiable costs; and | |||
— | Cash discounts on payments to merchandise vendors; | |||
• | Cost of services provided including: | |||
— | Payroll and benefits costs for services employees; and | |||
— | Cost of replacement parts and related freight expenses; | |||
• | Physical inventory losses; | |||
• | Markdowns; | |||
• | Customer shipping and handling expenses; | |||
• | Costs associated with operating our distribution network, including payroll and benefit costs, occupancy costs and depreciation; and | |||
• | Freight expenses associated with moving merchandise inventories from our distribution centers to our retail stores. |
SG&A | ||||
• | Payroll and benefit costs for retail and corporate employees; | |||
• | Occupancy and maintenance costs of retail, services and corporate facilities; | |||
• | Depreciation and amortization related to retail, services and corporate assets; | |||
• | Advertising costs; | |||
• | Vendor allowances that are a reimbursement of specific, incremental and identifiable costs to promote a vendor's products; | |||
• | Tender costs, including bank charges and costs associated with credit and debit card interchange fees; | |||
• | Charitable contributions; | |||
• | Outside and outsourced service fees; | |||
• | Long-lived asset impairment charges; and | |||
• | Other administrative costs, such as supplies, travel and lodging. |
|
Balance Sheet | 2015 Reported | ASU 2015-03 & 2015-15 Adjustments | ASU 2015-17 Adjustments | 2015 Adjusted | |||||||||||
Other current assets | $ | 703 | $ | (2 | ) | $ | (252 | ) | $ | 449 | |||||
Current assets held for sale | 684 | — | (3 | ) | 681 | ||||||||||
Other assets | 583 | (6 | ) | 252 | 829 | ||||||||||
Total assets | $ | 15,256 | $ | (8 | ) | $ | (3 | ) | $ | 15,245 | |||||
Long-term debt | $ | 1,580 | $ | (8 | ) | $ | — | $ | 1,572 | ||||||
Long-term liabilities held for sale | 18 | — | (3 | ) | 15 | ||||||||||
Total liabilities & equity | $ | 15,256 | $ | (8 | ) | $ | (3 | ) | $ | 15,245 |
Asset | Life (in years) | |
Buildings | 35 | |
Leasehold improvements | 3-25 | |
Fixtures and equipment | 3-20 | |
Property under capital and financing leases | 2-20 |
Goodwill | Indefinite-Lived Tradenames | ||||||||||||||||||||||
Domestic | International | Total | Domestic | International | Total | ||||||||||||||||||
Balances at February 2, 2013 | $ | 528 | $ | — | $ | 528 | $ | 19 | $ | 112 | $ | 131 | |||||||||||
Sale of business(1) | (103 | ) | — | (103 | ) | — | (22 | ) | (22 | ) | |||||||||||||
Impairments | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (4 | ) | (4 | ) | |||||||||||||||
Balances at February 1, 2014 | 425 | — | 425 | 19 | 82 | 101 | |||||||||||||||||
Sale of business(2) | — | — | — | (37 | ) | (37 | ) | ||||||||||||||||
Impairments | — | — | — | (1 | ) | — | (1 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | (6 | ) | (6 | ) | |||||||||||||||
Balances at January 31, 2015 | 425 | — | 425 | 18 | 39 | 57 | |||||||||||||||||
Canada brand restructuring (3) | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||
Changes in foreign currency exchange rates | — | — | — | — | 1 | 1 | |||||||||||||||||
Balances at January 30, 2016 | $ | 425 | $ | — | $ | 425 | $ | 18 | $ | — | $ | 18 |
(1) | Represents goodwill written off as a result of the sale of mindSHIFT in fiscal 2014 and indefinite-lived tradenames written off as a result of the sale of Best Buy Europe in fiscal 2014. |
(2) | Primarily represents the Five Star indefinite-lived tradenames classified as held for sale at January 31, 2015. |
(3) | Represents the Future Shop tradename impaired as a result of the Canada brand restructuring in the first quarter of fiscal 2016. See Note 4, Restructuring Charges, for further discussion. |
January 30, 2016 | January 31, 2015 | ||||||||||||||
Gross Carrying Amount | Cumulative Impairment | Gross Carrying Amount(1) | Cumulative Impairment(1) | ||||||||||||
Goodwill | $ | 1,100 | $ | (675 | ) | $ | 1,100 | $ | (675 | ) |
(1) | Excludes the gross carrying amount and cumulative impairment related to Five Star, which was held for sale at the end of fiscal 2015. The sale of Five Star was completed on February 13, 2015. |
January 30, 2016 | January 31, 2015 | ||||||
Accrued liabilities | $ | 62 | $ | 60 | |||
Long-term liabilities | 54 | 53 | |||||
Total | $ | 116 | $ | 113 |
Cost of Goods Sold | ||||
• | Total cost of products sold including: | |||
— | Freight expenses associated with moving merchandise inventories from our vendors to our distribution centers; | |||
— | Vendor allowances that are not a reimbursement of specific, incremental and identifiable costs; and | |||
— | Cash discounts on payments to merchandise vendors; | |||
• | Cost of services provided including: | |||
— | Payroll and benefits costs for services employees; and | |||
— | Cost of replacement parts and related freight expenses; | |||
• | Physical inventory losses; | |||
• | Markdowns; | |||
• | Customer shipping and handling expenses; | |||
• | Costs associated with operating our distribution network, including payroll and benefit costs, occupancy costs and depreciation; and | |||
• | Freight expenses associated with moving merchandise inventories from our distribution centers to our retail stores. |
SG&A | ||||
• | Payroll and benefit costs for retail and corporate employees; | |||
• | Occupancy and maintenance costs of retail, services and corporate facilities; | |||
• | Depreciation and amortization related to retail, services and corporate assets; | |||
• | Advertising costs; | |||
• | Vendor allowances that are a reimbursement of specific, incremental and identifiable costs to promote a vendor's products; | |||
• | Tender costs, including bank charges and costs associated with credit and debit card interchange fees; | |||
• | Charitable contributions; | |||
• | Outside and outsourced service fees; | |||
• | Long-lived asset impairment charges; and | |||
• | Other administrative costs, such as supplies, travel and lodging. |
|
February 13, 2015 | |||
Cash and cash equivalents | $ | 125 | |
Receivables | 113 | ||
Merchandise inventories | 252 | ||
All other assets | 461 | ||
Total assets | $ | 951 | |
Accounts payable | $ | 478 | |
All other liabilities | 128 | ||
Total liabilities | $ | 606 |
2016 | 2015 | 2014 | |||||||||
Revenue | $ | 217 | $ | 1,564 | $ | 4,615 | |||||
Restructuring charges(1) | 1 | 18 | 110 | ||||||||
Loss from discontinued operations before income tax benefit (expense)(2) | (8 | ) | (12 | ) | (235 | ) | |||||
Income tax benefit (expense)(3) | (1 | ) | — | 31 | |||||||
Gain on sale of discontinued operations(4) | 99 | 1 | 32 | ||||||||
Net earnings (loss) from discontinued operations including noncontrolling interests | 90 | (11 | ) | (172 | ) | ||||||
Net (earnings) loss from discontinued operations attributable to noncontrolling interests | — | (2 | ) | 9 | |||||||
Net earnings (loss) from discontinued operations attributable to Best Buy Co., Inc. shareholders | $ | 90 | $ | (13 | ) | $ | (163 | ) |
(1) | See Note 4, Restructuring Charges, for further discussion of the restructuring charges associated with discontinued operations. |
(2) | Includes a $175 million impairment to write down the book value of our investment in Best Buy Europe to fair value in fiscal 2014. |
(3) | Income tax benefit for fiscal 2014 includes a $27 million benefit related to a tax allocation between continuing and discontinued operations and a $15 million benefit related to the impairment of our investment in Best Buy Europe. The fiscal 2014 effective tax rate for discontinued operations differs from the statutory tax rate primarily due to the previously mentioned tax allocation, sale of mindSHIFT, restructuring charges and the impairment of our investment in Best Buy Europe. The sale of mindSHIFT, restructuring charges and impairment generally included no related tax benefit. The deferred tax assets related to the sale of mindSHIFT and restructuring charges generally resulted in an increase in the valuation allowance in an equal amount, of which the investment impairment is not tax deductible. |
(4) | Gain in fiscal 2014 is primarily comprised of the following: $28 million gain (with no tax impact) from sale of Best Buy Europe fixed-line business in Switzerland in the first quarter; $24 million gain (with no tax impact) from the sale of Best Buy Europe in the second quarter; and loss of $18 million from sale of mindSHIFT in the fourth quarter. Gain in fiscal 2016 of $99 million is from sale of Five Star in the first quarter. |
|
Fair Value at | |||||||||
Fair Value Hierarchy | January 30, 2016 | January 31, 2015 | |||||||
Assets | |||||||||
Cash and cash equivalents | |||||||||
Money market funds | Level 1 | $ | 51 | $ | 265 | ||||
Corporate bonds | Level 2 | — | 13 | ||||||
Commercial paper | Level 2 | 265 | 165 | ||||||
Time deposits | Level 2 | 306 | 100 | ||||||
Short-term investments | |||||||||
Corporate bonds | Level 2 | 193 | 276 | ||||||
Commercial paper | Level 2 | 122 | 306 | ||||||
Time deposits | Level 2 | 990 | 874 | ||||||
Other current assets | |||||||||
Foreign currency derivative instruments | Level 2 | 18 | 30 | ||||||
Time deposits | Level 2 | 79 | 83 | ||||||
Other assets | |||||||||
Interest rate swap derivative instruments | Level 2 | 25 | 1 | ||||||
Auction rate securities | Level 3 | 2 | 2 | ||||||
Marketable securities that fund deferred compensation | Level 1 | 96 | 97 | ||||||
Assets held for sale | |||||||||
Cash and cash equivalents | |||||||||
Money market funds | Level 1 | — | 16 | ||||||
Time deposits | Level 2 | — | 124 | ||||||
Liabilities | |||||||||
Accrued Liabilities | |||||||||
Foreign currency derivative instruments | Level 2 | 1 | — |
2016 | 2015 | ||||||||||||||
Impairments | Remaining Net Carrying Value(1) | Impairments | Remaining Net Carrying Value (1) | ||||||||||||
Continuing operations | |||||||||||||||
Property and equipment (non-restructuring) | $ | 61 | $ | 15 | $ | 42 | $ | 19 | |||||||
Restructuring activities(2) | |||||||||||||||
Property and equipment | 30 | — | 1 | — | |||||||||||
Tradename | 40 | — | — | — | |||||||||||
Total | $ | 131 | $ | 15 | $ | 43 | $ | 19 | |||||||
Discontinued operations(3) | |||||||||||||||
Property and equipment | $ | — | $ | — | $ | 1 | $ | — | |||||||
Total | $ | — | $ | — | $ | 1 | $ | — |
(1) | Remaining net carrying value approximates fair value. |
(2) | See Note 4, Restructuring Charges, for additional information. |
(3) | Property and equipment and tradename impairments associated with discontinued operations are recorded within loss from discontinued operations in our Consolidated Statements of Earnings. |
|
2016 | 2015 | 2014 | |||||||||
Continuing operations | |||||||||||
Canadian brand consolidation | $ | 200 | $ | — | $ | — | |||||
Renew Blue | (2 | ) | 11 | 155 | |||||||
Other restructuring activities(1) | 3 | (6 | ) | (6 | ) | ||||||
Total continuing operations | 201 | 5 | 149 | ||||||||
Discontinued operations | |||||||||||
Renew Blue | — | 18 | 10 | ||||||||
Other restructuring activities(2) | — | — | 100 | ||||||||
Total | $ | 201 | $ | 23 | $ | 259 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balances at January 31, 2015 | $ | — | $ | — | $ | — | |||||
Charges | 28 | 113 | 141 | ||||||||
Cash payments | (24 | ) | (47 | ) | (71 | ) | |||||
Adjustments(1) | (2 | ) | 5 | 3 | |||||||
Changes in foreign currency exchange rates | — | (7 | ) | (7 | ) | ||||||
Balances at January 30, 2016 | $ | 2 | $ | 64 | $ | 66 |
International | |||
Continuing operations | |||
Inventory write-downs | $ | 3 | |
Property and equipment impairments | 30 | ||
Tradename impairment | 40 | ||
Termination benefits | 25 | ||
Facility closure and other costs | 102 | ||
Total continuing operations | $ | 200 |
Termination Benefits | Facility Closure and Other Costs | Total | |||||||||
Balance at February 1, 2014 | $ | 111 | $ | 51 | $ | 162 | |||||
Charges | 47 | 16 | 63 | ||||||||
Cash payments | (121 | ) | (22 | ) | (143 | ) | |||||
Adjustments(1) | (21 | ) | (14 | ) | (35 | ) | |||||
Changes in foreign currency exchange rates | — | (8 | ) | (8 | ) | ||||||
Balance at January 31, 2015 | 16 | 23 | 39 | ||||||||
Charges | — | — | — | ||||||||
Cash payments | (7 | ) | (9 | ) | (16 | ) | |||||
Adjustments(1) | (7 | ) | (5 | ) | (12 | ) | |||||
Changes in foreign currency exchange rates | — | 1 | 1 | ||||||||
Balance at January 30, 2016 | $ | 2 | $ | 10 | $ | 12 |
Domestic | International | Total | |||||||||||||||||||||||||||||||||||||||||||||
2016 | 2015 | 2014 | Cumulative Amount | 2016 | 2015 | 2014 | Cumulative Amount | 2016 | 2015 | 2014 | Cumulative Amount | ||||||||||||||||||||||||||||||||||||
Continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||
Inventory write-downs | $ | — | $ | — | $ | — | $ | 1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1 | |||||||||||||||||||||||
Property and equipment impairments | — | — | 7 | 14 | — | 1 | 1 | 25 | — | 1 | 8 | 39 | |||||||||||||||||||||||||||||||||||
Termination benefits | (2 | ) | 9 | 106 | 159 | — | 5 | 24 | 38 | (2 | ) | 14 | 130 | 197 | |||||||||||||||||||||||||||||||||
Investment impairments | — | — | 16 | 43 | — | — | — | — | — | — | 16 | 43 | |||||||||||||||||||||||||||||||||||
Facility closure and other costs | 1 | 1 | — | 5 | (1 | ) | (5 | ) | 1 | 50 | — | (4 | ) | 1 | 55 | ||||||||||||||||||||||||||||||||
Total continuing operations | (1 | ) | 10 | 129 | 222 | (1 | ) | 1 | 26 | 113 | (2 | ) | 11 | 155 | 335 | ||||||||||||||||||||||||||||||||
Discontinued Operations | |||||||||||||||||||||||||||||||||||||||||||||||
Property and equipment impairments | — | — | — | — | — | — | 1 | 1 | — | — | 1 | 1 | |||||||||||||||||||||||||||||||||||
Termination benefits | — | — | — | — | — | 12 | 4 | 16 | — | 12 | 4 | 16 | |||||||||||||||||||||||||||||||||||
Facility closure and other costs | — | — | — | — | — | 6 | 5 | 11 | — | 6 | 5 | 11 | |||||||||||||||||||||||||||||||||||
Total discontinued operations | — | — | — | — | — | 18 | 10 | 28 | — | 18 | 10 | 28 | |||||||||||||||||||||||||||||||||||
Total | $ | (1 | ) | $ | 10 | $ | 129 | $ | 222 | $ | (1 | ) | $ | 19 | $ | 36 | $ | 141 | $ | (2 | ) | $ | 29 | $ | 165 | $ | 363 |
|
January 30, 2016 | January 31, 2015 | ||||||
2016 Notes | $ | 350 | $ | 350 | |||
2018 Notes | 500 | 500 | |||||
2021 Notes | 650 | 650 | |||||
Interest rate swap valuation adjustments | 25 | 1 | |||||
Other debt | — | 1 | |||||
Subtotal | 1,525 | 1,502 | |||||
Debt discounts and issuance costs | (7 | ) | (10 | ) | |||
Financing lease obligations | 178 | 69 | |||||
Capital lease obligations | 38 | 52 | |||||
Total long-term debt | 1,734 | 1,613 | |||||
Less: current portion | (395 | ) | (41 | ) | |||
Total long-term debt, less current portion | $ | 1,339 | $ | 1,572 |
Fiscal Year | ||||
2017 | $ | 350 | ||
2018 | — | |||
2019 | 517 | |||
2020 | — | |||
2021 | — | |||
Thereafter | 658 | |||
Total long-term debt | $ | 1,525 |
|
January 30, 2016 | January 31, 2015 | ||||||||||||
Contract Type | Assets | Liabilities | Assets | Liabilities | |||||||||
Derivatives designated as net investment hedges(1) | $ | 15 | $ | 1 | $ | 19 | $ | — | |||||
Derivatives designated as interest rate swaps(2) | 25 | — | 1 | — | |||||||||
No hedge designation (foreign exchange forward contracts)(1) | 3 | — | 11 | — | |||||||||
Total | $ | 43 | $ | 1 | $ | 31 | $ | — |
(1) | The fair value is recorded in other current assets or accrued liabilities. |
(2) | The fair value is recorded in other assets or long-term liabilities |
2016 | 2015 | ||||||||||||||
Contract Type | Pre-tax Gain(Loss) Recognized in OCI | Gain(Loss) Reclassified from Accumulated OCI to Earnings (Effective Portion) | Pre-tax Gain(Loss) Recognized in OCI | Gain(Loss) Reclassified from Accumulated OCI to Earnings (Effective Portion) | |||||||||||
Derivatives designated as net investment hedges | $ | 21 | $ | — | $ | 22 | $ | — |
Gain (Loss) Recognized within SG&A | |||||||
Contract Type | 2016 | 2015 | |||||
No hedge designation (foreign exchange forward contracts) | $ | 4 | $ | 12 |
Notional Amount | |||||
Contract Type | January 30, 2016 | January 31, 2015 | |||
Derivatives designated as net investment hedges | 208 | 197 | |||
Derivatives designated as interest rate swaps | 750 | 145 | |||
No hedge designation (foreign exchange forward contracts) | 94 | 212 | |||
Total | 1,052 | 554 |
|
2016 | 2015 | 2014 | |||||||||
Minimum rentals | $ | 797 | $ | 848 | $ | 864 | |||||
Contingent rentals | 1 | 2 | 2 | ||||||||
Total rent expense | 798 | 850 | 866 | ||||||||
Less: sublease income | (15 | ) | (18 | ) | (18 | ) | |||||
Net rent expense | $ | 783 | $ | 832 | $ | 848 |
Fiscal Year | Capital Leases | Financing Leases | Operating Leases(1) | |||||||||
2017 | $ | 14 | $ | 42 | $ | 813 | ||||||
2018 | 9 | 35 | 708 | |||||||||
2019 | 6 | 29 | 572 | |||||||||
2020 | 3 | 23 | 439 | |||||||||
2021 | 2 | 17 | 310 | |||||||||
Thereafter | 12 | 66 | 521 | |||||||||
Total minimum lease payments | 46 | 212 | $ | 3,363 | ||||||||
Less amount representing interest | (8 | ) | (34 | ) | ||||||||
Present value of minimum lease payments | 38 | 178 | ||||||||||
Less current maturities | (12 | ) | (33 | ) | ||||||||
Present value of minimum lease maturities, less current maturities | $ | 26 | $ | 145 |
(1) | Operating lease obligations do not include payments to landlords covering real estate taxes and common area maintenance. These charges, if included, would increase total operating lease obligations by $1.1 billion at January 30, 2016. |
|
2016 | 2015 | 2014 | |||||||||
Federal income tax at the statutory rate | $ | 458 | $ | 485 | $ | 379 | |||||
State income taxes, net of federal benefit | 38 | 43 | 26 | ||||||||
(Benefit) expense from foreign operations | 5 | (23 | ) | (23 | ) | ||||||
Other | 2 | (11 | ) | 6 | |||||||
Legal entity reorganization | — | (353 | ) | — | |||||||
Income tax expense | $ | 503 | $ | 141 | $ | 388 | |||||
Effective income tax rate | 38.4 | % | 10.1 | % | 35.8 | % |
2016 | 2015 | 2014 | |||||||||
United States | $ | 1,310 | $ | 1,201 | $ | 699 | |||||
Outside the United States | — | 186 | 384 | ||||||||
Earnings from continuing operations before income tax expense | $ | 1,310 | $ | 1,387 | $ | 1,083 |
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | 347 | $ | 354 | $ | 305 | |||||
State | 48 | 51 | 46 | ||||||||
Foreign | 60 | 33 | 55 | ||||||||
455 | 438 | 406 | |||||||||
Deferred: | |||||||||||
Federal | 65 | (275 | ) | (22 | ) | ||||||
State | 10 | (26 | ) | 1 | |||||||
Foreign | (27 | ) | 4 | 3 | |||||||
48 | (297 | ) | (18 | ) | |||||||
Income tax expense | $ | 503 | $ | 141 | $ | 388 |
January 30, 2016 | January 31, 2015 | ||||||
Accrued property expenses | $ | 175 | $ | 129 | |||
Other accrued expenses | 78 | 91 | |||||
Deferred revenue | 99 | 93 | |||||
Compensation and benefits | 99 | 103 | |||||
Stock-based compensation | 86 | 94 | |||||
Goodwill and intangibles | 253 | 287 | |||||
Loss and credit carryforwards | 133 | 156 | |||||
Other | 86 | 88 | |||||
Total deferred tax assets | 1,009 | 1,041 | |||||
Valuation allowance | (108 | ) | (143 | ) | |||
Total deferred tax assets after valuation allowance | 901 | 898 | |||||
Property and equipment | (296 | ) | (251 | ) | |||
Inventory | (69 | ) | (54 | ) | |||
Other | (26 | ) | (27 | ) | |||
Total deferred tax liabilities | (391 | ) | (332 | ) | |||
Net deferred tax assets | $ | 510 | $ | 566 |
January 30, 2016 | January 31, 2015 | ||||||
Other assets | $ | 510 | $ | 574 | |||
Long-term liabilities held for sale | — | (8 | ) | ||||
Net deferred tax assets | $ | 510 | $ | 566 |
2016 | 2015 | 2014 | |||||||||
Balance at beginning of period | $ | 410 | $ | 370 | $ | 383 | |||||
Gross increases related to prior period tax positions | 30 | 33 | 38 | ||||||||
Gross decreases related to prior period tax positions | (13 | ) | (88 | ) | (67 | ) | |||||
Gross increases related to current period tax positions | 59 | 114 | 34 | ||||||||
Settlements with taxing authorities | (9 | ) | (9 | ) | (3 | ) | |||||
Lapse of statute of limitations | (8 | ) | (10 | ) | (15 | ) | |||||
Balance at end of period | $ | 469 | $ | 410 | $ | 370 |
|
2016 | 2015 | 2014 | |||||||||
Revenue | |||||||||||
Domestic | $ | 36,365 | $ | 36,055 | $ | 35,831 | |||||
International | 3,163 | 4,284 | 4,780 | ||||||||
Total revenue | $ | 39,528 | $ | 40,339 | $ | 40,611 | |||||
Percentage of revenue, by revenue category | |||||||||||
Domestic: | |||||||||||
Consumer Electronics | 32 | % | 31 | % | 30 | % | |||||
Computing and Mobile Phones | 46 | % | 47 | % | 48 | % | |||||
Entertainment | 8 | % | 9 | % | 8 | % | |||||
Appliances | 8 | % | 7 | % | 7 | % | |||||
Services | 5 | % | 5 | % | 6 | % | |||||
Other | 1 | % | 1 | % | 1 | % | |||||
Total | 100 | % | 100 | % | 100 | % | |||||
International: | |||||||||||
Consumer Electronics | 31 | % | 30 | % | 29 | % | |||||
Computing and Mobile Phones | 48 | % | 49 | % | 50 | % | |||||
Entertainment | 9 | % | 9 | % | 10 | % | |||||
Appliances | 5 | % | 5 | % | 5 | % | |||||
Services | 6 | % | 6 | % | 6 | % | |||||
Other | 1 | % | 1 | % | < 1% | ||||||
Total | 100 | % | 100 | % | 100 | % | |||||
Operating income (loss) | |||||||||||
Domestic | $ | 1,585 | $ | 1,437 | $ | 1,145 | |||||
International | (210 | ) | 13 | (1 | ) | ||||||
Total operating income | 1,375 | 1,450 | 1,144 | ||||||||
Other income (expense) | |||||||||||
Gain on sale of investments | 2 | 13 | 20 | ||||||||
Investment income and other | 13 | 14 | 19 | ||||||||
Interest expense | (80 | ) | (90 | ) | (100 | ) | |||||
Earnings from continuing operations before income tax expense | $ | 1,310 | $ | 1,387 | $ | 1,083 | |||||
Assets(1)(2) | |||||||||||
Domestic | $ | 12,318 | $ | 12,987 | $ | 11,123 | |||||
International | 1,201 | 2,258 | 2,867 | ||||||||
Total assets | $ | 13,519 | $ | 15,245 | $ | 13,990 | |||||
Capital expenditures(2) | |||||||||||
Domestic | $ | 602 | $ | 519 | $ | 440 | |||||
International | 47 | 42 | 107 | ||||||||
Total capital expenditures | $ | 649 | $ | 561 | $ | 547 | |||||
Depreciation(2) | |||||||||||
Domestic | $ | 613 | $ | 575 | $ | 565 | |||||
International | 44 | 81 | 136 | ||||||||
Total depreciation | $ | 657 | $ | 656 | $ | 701 |
(1) | For fiscal 2015 and 2014, assets are recast to present our retrospective adoption of ASU 2015-17 Balance Sheet Classification of Deferred Taxes, ASU 2015-03 Simplifying the Presentation of Debt Issuance Costs, and ASU 2015-15 Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements. Refer to Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements, included in Item 8, Financial Statements and Supplementary Data, of this Annual Report on Form 10-K for further information about our credit facilities. |
(2) | For fiscal 2015 and 2014, the International segment amounts for assets, capital expenditures and depreciation include amounts from Five Star. |
2016 | 2015 | 2014 | |||||||||
Net sales to customers | |||||||||||
United States | $ | 36,365 | $ | 36,055 | $ | 35,831 | |||||
Canada | 2,917 | 4,047 | 4,522 | ||||||||
Other | 246 | 237 | 258 | ||||||||
Total revenue | $ | 39,528 | $ | 40,339 | $ | 40,611 | |||||
Long-lived assets | |||||||||||
United States | $ | 2,189 | $ | 2,100 | $ | 2,190 | |||||
Canada | 140 | 174 | 244 | ||||||||
China | — | — | 139 | ||||||||
Other | 17 | 21 | 25 | ||||||||
Total long-lived assets | $ | 2,346 | $ | 2,295 | $ | 2,598 |
|
Quarter | 12-Month | ||||||||||||||||||
1st | 2nd | 3rd | 4th | 2016 | |||||||||||||||
Revenue | $ | 8,558 | $ | 8,528 | $ | 8,819 | $ | 13,623 | $ | 39,528 | |||||||||
Comparable sales % change(1) | 0.6 | % | 3.8 | % | 0.8 | % | (1.7 | )% | 0.5 | % | |||||||||
Comparable sales % gain (decline), excluding estimated impact of installment billing(5) | (0.7 | )% | 2.7 | % | 0.5 | % | (1.8 | )% | (0.1 | )% | |||||||||
Gross profit | $ | 2,030 | $ | 2,098 | $ | 2,112 | $ | 2,951 | $ | 9,191 | |||||||||
Operating income(2) | 86 | 288 | 230 | 771 | 1,375 | ||||||||||||||
Net earnings from continuing operations | 37 | 164 | 129 | 477 | 807 | ||||||||||||||
Gain (loss) from discontinued operations, net of tax | 92 | — | (4 | ) | 2 | 90 | |||||||||||||
Net earnings including noncontrolling interests | 129 | 164 | 125 | 479 | 897 | ||||||||||||||
Net earnings attributable to Best Buy Co., Inc. shareholders | 129 | 164 | 125 | 479 | 897 | ||||||||||||||
Diluted earnings (loss) per share(3) | |||||||||||||||||||
Continuing operations | $ | 0.10 | $ | 0.46 | $ | 0.37 | $ | 1.39 | $ | 2.30 | |||||||||
Discontinued operations | 0.26 | — | (0.01 | ) | 0.01 | 0.26 | |||||||||||||
Diluted earnings per share | $ | 0.36 | $ | 0.46 | $ | 0.36 | $ | 1.40 | $ | 2.56 |
Quarter | 12-Month | ||||||||||||||||||
1st | 2nd | 3rd | 4th | 2015 | |||||||||||||||
Revenue | $ | 8,639 | $ | 8,459 | $ | 9,032 | $ | 14,209 | $ | 40,339 | |||||||||
Comparable sales % gain (decline)(1) | (1.8 | )% | (2.2 | )% | 2.9 | % | 2.0 | % | 0.5 | % | |||||||||
Comparable sales % gain (decline), excluding estimated impact of installment billing(5)(6) | (1.8 | )% | (2.2 | )% | 2.2 | % | 1.3 | % | — | % | |||||||||
Gross profit | $ | 1,967 | $ | 1,978 | $ | 2,076 | $ | 3,026 | $ | 9,047 | |||||||||
Operating income(4) | 210 | 225 | 205 | 810 | 1,450 | ||||||||||||||
Net earnings from continuing operations | 469 | 137 | 116 | 524 | 1,246 | ||||||||||||||
Gain (loss) from discontinued operations, net of tax | (8 | ) | 10 | (9 | ) | (4 | ) | (11 | ) | ||||||||||
Net earnings including noncontrolling interests | 461 | 147 | 107 | 520 | 1,235 | ||||||||||||||
Net earnings attributable to Best Buy Co., Inc. shareholders | 461 | 146 | 107 | 519 | 1,233 | ||||||||||||||
Diluted earnings (loss) per share(3) | |||||||||||||||||||
Continuing operations | $ | 1.33 | $ | 0.39 | $ | 0.33 | $ | 1.47 | $ | 3.53 | |||||||||
Discontinued operations | (0.02 | ) | 0.03 | (0.03 | ) | (0.01 | ) | (0.04 | ) | ||||||||||
Diluted earnings per share | $ | 1.31 | $ | 0.42 | $ | 0.30 | $ | 1.46 | $ | 3.49 |
(1) | Our comparable sales calculation compares revenue from stores, websites and call centers operating for at least 14 full months, as well as revenue related to certain other comparable sales channels for a particular period to a corresponding period in the prior year. Relocated, as well as remodeled, expanded and downsized stores closed more than 14 days, are excluded from our comparable sales calculation until at least 14 full months after reopening. Acquisitions are included in the comparable sales calculation beginning with the first full quarter following the first anniversary of the date of the acquisition. The portion of the calculation of comparable sales attributable to our International segment excludes the effect of fluctuations in foreign currency exchange rates. The calculation of comparable sales excludes the impact of revenue from discontinued operations. Comparable online sales are included in our comparable sales calculation. The method of calculating comparable sales varies across the retail industry. As a result, our method of calculating comparable sales may not be the same as other retailers' methods. |
(2) | Includes $186 million, $(4) million, $7 million and $12 million of restructuring charges recorded in the fiscal first, second, third and fourth quarters, respectively, and $201 million for the 12 months ended January 30, 2016 related to measures we took to restructure our businesses. |
(3) | The sum of our quarterly diluted earnings per share does not equal our annual diluted earnings per share due to differences in quarterly and annual weighted-average shares outstanding. |
(4) | Includes $2 million, $5 million, $5 million and $(7) million of restructuring charges recorded in the fiscal first, second, third and fourth quarters, respectively, and $5 million for the 12 months ended January 31, 2015 related to measures we took to restructure our businesses. |
(5) | Represents comparable sales excluding the estimated revenue of installment billing. |
(6) | Enterprise comparable sales for fiscal 2015 include revenue from continuing operations in the International segment. Excluding the International segment, Enterprise comparable sales, excluding the impact of installment billing, would have been (1.3%) in the first quarter, 2.0% in the second quarter, 2.4% in the third quarter, 0.5% in the fourth quarter and 0.5% for fiscal 2015, or equal to Domestic comparable sales excluding the impact of installment billing, for the same periods. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|