ÐÓ°ÉÂÛ̳

Sears Reports First Quarter 2003 Results

Sears, Roebuck and Co. (NYSE: S) today reported net income of $192 million, or $0.60 per share, for the first quarter ended March 29, 2003, compared with net income of $110 million, or $0.34 per share, in the first quarter of 2002.

"Sears' performance was in line with our guidance despite a challenging quarter for the consumer and retail sector as a whole," said Chairman and Chief Executive Officer Alan J. Lacy. "While we are feeling the effects of major merchandise category exits and edits as well as the weak economic conditions, we continue to improve the fundamentals of our retail and credit operations."

First quarter 2002 reported results included an after-tax charge of $208 million recorded as a cumulative effect of an accounting change related to the adoption of FASB Statement No. 142, "Goodwill and Other Intangible Assets". The first quarter of 2002 also included a pretax charge of $111 million, or $40 million after-tax, related to Sears Canada's conversion of existing Eatons stores to the Sears Canada banner, and a pretax gain of $71 million in other income, or $58 million after-tax, from the sale of a portion of the company's investment in Advance Auto Parts. In aggregate, these items reduced first quarter 2002 net income by $190 million, or $0.59 per share. First quarter 2003 reported results were not affected by any such accounting changes, special charges or gains on the sale of investments.

Retail and Related Services

As anticipated, Retail and Related Services experienced lower store sales during the light post-Christmas period and reported an operating loss of $23 million for the first quarter of 2003. The segment posted very strong operating income of $87 million in the first quarter of 2002, which generally is the lowest quarterly period of the year in terms of merchandise sales and profits.

"Substantial progress was made in our merchandise repositioning efforts with the launch of the Whole Home brand in home fashions and the continued rollout of Lands' End," Lacy said. "While our repositioning efforts are still underway, we have set the groundwork for restoring top-line growth in the second half of this year."

Revenues for the first quarter were $6.6 billion, down 1.8 percent from the same period last year. Increased revenues due to the addition of Lands' End, which was acquired in June 2002, were more than offset by decreases in Full-line store revenues. Comparable store sales for the quarter declined 6.7 percent, due to the weak retail environment, the effects of merchandise category exits and edits, and the later Easter holiday. In hardlines, lawn and garden performed especially well in both Full-line stores and Dealer stores. The revenue decline was more pronounced in softlines than hardlines, reflecting the later Easter selling season and the fact that the majority of the merchandise edits and exits were in softlines.

The gross margin rate for the quarter was flat to prior year as an increase in seasonal clearance activity was offset by the inclusion of Lands' End and continued improvements in sourcing. Selling and administrative expenses increased by $49 million due to the inclusion of Lands' End, which was partially offset by expense reductions in most of the remaining retail businesses.

Credit and Financial Products

Credit and Financial Products reported operating income of $395 million for the quarter, down $48 million, or 10.8 percent, compared to the prior year first quarter primarily due to an increase in the provision for uncollectible accounts, partially offset by favorable funding costs and lower operating expenses.

First quarter domestic Credit and Financial Products revenues increased approximately 1 percent from a year ago to $1.33 billion, as the increase in average receivable balances was largely offset by a lower yield. The lower yield is attributable to a reduced finance charge rate on credit products due to the lower interest rate environment, an increase in the size of the MasterCard portfolio, which has a lower yield than the proprietary card, and lower late fees.

Domestic credit card receivables at the end of the first quarter increased 9.4 percent over the prior year to $29.5 billion. Funding costs declined by $29 million, or 10.7 percent, from last year's quarter due to a favorable interest rate environment.

"The Credit and Financial Products segment continued to perform as expected during the first quarter, including the typical post-holiday decline in receivables," Lacy said. "Delinquencies and charge-offs, as well as profitability, are tracking to plan."

The domestic provision for uncollectible accounts increased by $100 million, or 27 percent, over last year's period. The higher provision was due to increased charge-offs as a result of higher balances, seasoning of the MasterCard portfolio and higher bankruptcies. The net charge-off rate for the quarter increased to 6.11 percent from 5.43 percent last year.

Year-over-year delinquencies increased 56 basis points to 7.87 percent from 7.31 percent, reflecting the seasoning of the MasterCard portfolio. The domestic allowance for uncollectible accounts of $1.8 billion is 6.06 percent of ending credit receivables, compared with 5.79 percent at the end of last quarter.

In March, the company announced plans to evaluate strategic alternatives for the Credit and Financial Products segment, including the possible sale of all or a portion of the segment. The evaluation is progressing as scheduled and the company expects to conclude its evaluation and any related actions that arise from the evaluation in the second half of 2003.

Sears Canada

Sears Canada's first quarter operating income of $10 million compares with an operating loss of $105 million in last year's first quarter. The prior year results include a pretax charge of $111 million for severance costs, asset impairment and other exit costs associated with the conversion of seven stores operating under the Eatons banner to Sears Canada stores.

First quarter 2003 results demonstrated significant improvement in margin rate over the prior year, which more than offset the decline in revenues.

Outlook

Given the current economic environment and cautious consumer sentiment, the company expects that near-term retail sector growth will be modest. Correspondingly, the company anticipates second quarter earnings per share will be between $0.85 and $1.00. The second quarter outlook assumes a mid- single digit comparable store sales decrease. In addition, though the company will continue to improve margins through better sourcing and the addition of Lands' End, improvement will be offset by additional markdowns reflective of higher inventory levels and the very promotional environment. For the full year, the company remains on track with its expectation of earnings per share between $4.95 and $5.15. This full-year expectation excludes any effect that may result from activities related to the strategic review of the Credit and Financial Products segment.

Forward-Looking Statements

This release contains guidance on second quarter and full-year 2003 earnings per share, as well as comparable store sales, margins, and other company performance measures. This release also contains statements about the company's expectations regarding possible strategic alternatives for its Credit and Financial Products business and the timeline for completing a review of such alternatives. These statements are forward looking statements based on assumptions about the future that are subject to risks and uncertainties, and actual results may differ materially from the results projected in the forward looking statements. For example, there can be no assurances that the company will identify an acceptable purchaser or negotiate acceptable terms for the sale and ongoing operation of all or part of its Credit and Financial Products business and there can be no assurances as to the timing of such a transaction or transactions. These outcomes depend on many factors outside the company's control, such as the willingness of third parties to accept terms that are acceptable to the company. Further risks and uncertainties that may cause actual results to differ materially include competitive conditions in retail and credit; changes in consumer confidence and spending; delinquency and charge-off trends in the credit card portfolio; consumer debt levels and the level of consumer bankruptcies; the success of initiatives to address increased delinquencies and credit losses and improve credit profitability; the success of the Full-line store strategy and other strategies; the possibility that the company will identify new business and strategic options for one or more of its business segments, potentially including selective acquisitions, dispositions, restructurings, joint ventures and partnerships; Sears' ability to integrate and operate Lands' End successfully; the successful integration of Sears retail businesses with a third-party credit card program, which involves significant training and the integration of complex systems and processes; the outcome of pending legal proceedings; anticipated cash flow; social and political conditions such as war, political unrest and terrorism or natural disasters; the possibility of negative investment returns in the company's pension plan; changes in interest rates; the volatility in financial markets; changes in the company's debt ratings, credit spreads and cost of funds; the possibility of interruptions in systematically accessing the public debt markets; general economic conditions and normal business uncertainty. In addition, Sears typically earns a disproportionate share of its operating income in the fourth quarter due to seasonal buying patterns, which are difficult to forecast with certainty. The company intends these forward-looking statements to speak only as of the time of this release and does not undertake to update or revise them as more information becomes available.

Webcast

Sears will webcast its first quarter earnings conference call at 10:30 a.m. EDT/9:30 a.m. CDT today. Investors and the media are invited to listen to the call through the company's website at www.sears.com/investors, under "Events and Webcasts." A telephone replay of the call will be available beginning at approximately 12:30 p.m. EDT/11:30 a.m. CDT today through Friday, April 18, 2003. The replay number is 1-888-562-6126, access code: 3276. A replay of the conference call will also be available on the company's website at www.sears.com/investors, under "Events and Webcasts."

About Sears

Sears, Roebuck and Co. is a broadline retailer with significant service and credit businesses. In 2002, the company's revenue was $41.4 billion. The company offers its wide range of apparel, home and automotive products and services to families in the U.S. through Sears stores nationwide, including approximately 870 full-line stores. Sears also offers a variety of merchandise and services through its Web sites, sears.com, thegreatindoors.com and landsend.com, and a variety of specialty catalogs.

  SEARS, ROEBUCK AND CO.
  CONSOLIDATED INCOME

                                                   For the 13 Weeks Ended
                                           March 29, 2003 and March 30, 2002

  (millions, except earnings per common share)

                                                    2003             2002
  REVENUES
    Merchandise sales and services                $7,474            $7,647
    Credit and financial products revenues         1,406             1,390
      Total revenues                               8,880             9,037

  COSTS AND EXPENSES
    Cost of sales, buying and occupancy            5,474             5,626
    Selling and administrative                     2,110             2,061
    Provision for uncollectible accounts             483               381
    Depreciation and amortization                    225               210
    Interest                                         279               292
    Special charges and impairments                    -               111
      Total costs and expenses                     8,571             8,681

  Operating income                                   309               356
  Other income, net                                    1                78

  Income before income taxes and minority
    interest                                         310               434

  Income taxes                                      (115)             (148)

  Minority interest                                   (3)               32

  Income before cumulative effect of
    accounting change                                192               318

  Cumulative effect of change in accounting
    for goodwill                                       -              (208)

  NET INCOME                                        $192              $110

  EARNINGS PER COMMON SHARE

    Basic
      Earnings per share before cumulative effect
        of a change in accounting principle        $0.60             $0.99
      Cumulative effect of change in accounting
        for goodwill                                  $-            $(0.65)
        Earning per share                          $0.60             $0.34

    Diluted
      Earnings per share before cumulative effect
        of a change in accounting principle        $0.60             $0.98
      Cumulative effect of change in accounting
        for goodwill                                  $-            $(0.64)
        Earning per share                          $0.60             $0.34

    Average common and dilutive common
      equivalent shares outstanding                318.1             324.0


  SEARS, ROEBUCK AND CO.
  CONSOLIDATED BALANCE SHEET

      (millions)

                                             March 29,  March 30,  Dec. 28,
                                               2003       2002       2002
  Assets
    Current Assets
      Cash and cash equivalents               $3,846       $949     $1,962
      Credit card receivables                 31,287     28,509     32,595
        Less allowance for uncollectible
          accounts                             1,847      1,162      1,836
        Net credit card receivables           29,440     27,347     30,759
      Other receivables                          710        619        863
      Merchandise inventories                  5,730      5,249      5,115
      Prepaid expenses and deferred charges      708        629        535
      Deferred income taxes                      790        994        749
        Total current assets                  41,224     35,787     39,983

    Property and equipment, net                6,794      6,629      6,910
    Deferred income taxes                        621        433        734
    Goodwill                                     942        110        944
    Tradenames and other intangible assets       703          -        704
    Other assets                               1,124        644      1,134
      Total assets                           $51,408    $43,603    $50,409

  Liabilities
    Current liabilities
      Short-term borrowings                   $6,775     $3,485     $4,525
      Current portion of long-term debt
        and capitalized lease obligations      3,609      4,414      4,808
      Accounts payable and other liabilities   6,455      6,492      7,485
      Unearned revenues                        1,209      1,165      1,199
      Other taxes                                445        427        580
        Total current liabilities             18,493     15,983     18,597

    Long-term debt and capitalized lease
      obligations                             22,321     18,084     21,304
    Pension and Postretirement benefits        2,414      2,351      2,491
    Minority interest and other liabilities    1,246      1,375      1,264
      Total liabilities                       44,474     37,793     43,656

  Commitments and Contingent Liabilities

  Shareholders' Equity
    Common shares                                323        323        323
    Capital in excess of par value             3,503      3,505      3,505
    Retained earnings                          8,617      7,449      8,497
    Treasury stock - at cost                  (4,457)    (4,587)    (4,474)
    Deferred ESOP expense                        (41)       (54)       (42)
    Accumulated other comprehensive loss      (1,011)      (826)    (1,056)
      Total shareholders' equity               6,934      5,810      6,753
      Total liabilities and shareholders'
        equity                               $51,408    $43,603    $50,409

      Total common shares outstanding          317.1      313.9      316.7


  SEARS, ROEBUCK AND CO.
  Segment Income Statements
  (millions)
  For the 13 Weeks Ended March 29, 2003 and March 30, 2002

                                           Retail &       Credit & Financial
                                       Related Services         Products
                                        2003       2002       2003     2002
  Merchandise sales and services       $6,644     $6,768        $-       $-
  Credit and financial
   products revenues                        -          -     1,330    1,318

  Total Revenues                        6,644      6,768     1,330    1,318

  Costs and expenses
    Cost of sales, buying and
      occupancy                         4,914      5,005         -        -
    Selling and administrative          1,561      1,512       218      228
    Provision for uncollectible
     accounts                               -          -       471      371
    Depreciation and amortization         183        168         4        5
    Interest expense (income)               9         (4)      242      271
    Special charges and impairments         -          -         -        -
      Total costs and expenses          6,667      6,681       935      875

  Operating income (loss)                $(23)       $87      $395     $443


  SEARS, ROEBUCK AND CO.
  Segment Income Statements
  (millions)
  For the 13 Weeks Ended March 29, 2003 and March 30, 2002

                                        Corporate & Other      Sears Canada
                                         2003       2002      2003     2002

  Merchandise sales and services          $63        $58      $767     $821
  Credit and financial products
    revenues                                -          -        76       72

  Total Revenues                           63         58       843      893

  Costs and expenses
    Cost of sales, buying and
       occupancy                           24         21       536      600
    Selling and administrative            101         94       230      227
    Provision for uncollectible
       accounts                             -          -        12       10
    Depreciation and amortization          11         12        27       25
    Interest expense (income)               -          -        28       25
    Special charges and impairments         -          -         -      111
      Total costs and expenses            136        127       833      998

  Operating income (loss)                $(73)      $(69)      $10    $(105)


  SEARS, ROEBUCK AND CO.
  Segment Income Statements
  (millions)
  For the 13 Weeks Ended March 29, 2003 and March 30, 2002

                                                           Total
                                                   2003               2002
  Merchandise sales and services                  $7,474             $7,647
  Credit and financial products revenues           1,406              1,390

  Total Revenues                                   8,880              9,037

  Costs and expenses
    Cost of sales, buying and occupancy            5,474              5,626
    Selling and administrative                     2,110              2,061
    Provision for uncollectible accounts             483                381
    Depreciation and amortization                    225                210
    Interest expense (income)                        279                292
    Special charges and impairments                    -                111
      Total costs and expenses                     8,571              8,681

  Operating income (loss)                           $309               $356

  Net Income before cumulative effect
   of change in accounting                          $192               $318

  Cumulative effect of change in accounting           $-              $(208)

  Net Income                                        $192               $110

  EPS - Diluted                                    $0.60              $0.34

     Average shares o/s                            318.1              324.0


  SEARS, ROEBUCK AND CO.
  SUPPLEMENTAL INFORMATION - DOMESTIC CREDIT CARD RECEIVABLES, INVENTORY
  AND STORE COUNT
  (millions)

                                    Average Balance      Ending Balance
                                 For the 13 Weeks Ended
                                   March 29, 2003 and
                                     March 30, 2002   March 29,  March 30,
                                     2003     2002      2003        2002

  Sears Card credit card
   receivables                      $17,817  $21,618    $17,160     $20,698
  Sears Gold MasterCard credit card
   receivables                       12,375    5,668     12,380       6,309
  Total domestic credit card
   receivables                      $30,192  $27,286    $29,540     $27,007

                                 For the 13 Weeks Ended
                           March 29, 2003 and March 30, 2002

  Domestic credit card receivables-    2003     2002
  Net interest margin:
  Portfolio yield                    16.94%   18.64%
  Effective financing rate            3.19%    3.95%
  Net interest margin                13.75%   14.69%

  Sears Card net charge-off rate      6.83%    6.16%
  Sears Gold MasterCard net
    charge-off rate                   5.06%    2.65%
  Total domestic net charge-off
   rate                               6.11%    5.43%


                                2003                   2002
                              March 29,  Dec. 28, Sep. 28, Jun. 29, Mar. 30,

                                  2003       2002    2002    2002     2002
  Sears Card delinquency rate    10.14%     10.34%   9.74%   8.75%    8.77%
  Sears Gold MasterCard
   delinquency rate               4.72%      3.76%   2.99%   2.57%    2.55%
  Total domestic delinquency
   rate                           7.87%      7.69%   7.24%   6.87%    7.31%

  Allowance for uncollectible
   accounts                      $1,790     $1,780  $1,630  $1,441   $1,115

  Allowance % of domestic credit
   card receivables                6.06%      5.79%   5.57%   5.10%    4.13%


                               March 29,  March 30,
                                   2003       2002

  Domestic inventories -LIFO     $5,170     $4,688
                       -FIFO     $5,784     $5,290


                              For the 13 Weeks Ended
                         March 29, 2003 and March 30, 2002

  Pretax LIFO charge                $12        $12


                              December 28,              March 29,
  Domestic retail stores:          2002     Opened Closed   2003
     Full-line stores               872          0    (2)    870
     Specialty formats            1,305          2    (3)  1,304
     Lands' End retail stores        15          0     0      15
            Total                 2,192          2    (5)  2,189

     Gross square feet            150.4        0.1  (0.3)  150.2

SOURCE: Sears, Roebuck and Co.

CONTACT: News Media, Edgar P. McDougal, +1-847-286-9669, or Investors,
Pam White, +1-847-286-1468, both of Sears, Roebuck and Co.

Web site:








© ÐÓ°ÉÂÛ̳