SEARS ROEBUCK & CO
10-Q, 1995-05-16
DEPARTMENT STORES
Previous: AURORA ELECTRONICS INC, 10-Q, 1995-05-16
Next: SEARS ROEBUCK & CO, 8-K, 1995-05-16



                                                    
              SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C. 20549

                                       

                          FORM 10-Q


    X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
             THE SECURITIES EXCHANGE ACT OF 1934
         FOR THE QUARTERLY PERIOD ENDED APRIL 1, 1995

                              OR

      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF 
             THE SECURITIES EXCHANGE ACT OF 1934

                 Commission file number 1-416


                    SEARS, ROEBUCK AND CO.
    (Exact name of registrant as specified in its charter)

          New York                             36-1750680
  (State of Incorporation)         (I.R.S.Employer Identification No.)

Sears Tower, Chicago, Illinois                   60684
(Address of principal executive offices)       (Zip Code)

      Registrant's telephone number, including area code: 312/875-2500

    Registrant (1) has filed all reports required to be filed by Section 13
or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months and (2) has been subject to such filing requirements for the past 90
days.

                     Yes    X      No       


    As of April 30, 1995 the Registrant had 388,430,516 common shares, $.75
par value, outstanding.
                                                              
<PAGE>                                                              


                    Sears, Roebuck and Co.
            Index to Quarterly Report on Form 10-Q
                        April 1, 1995


                                                                         Page
Part I  -  Financial Information.                             
        
  Item 1. Financial Statements.
                
          Condensed Consolidated Statements of Income (unaudited) -   
          Three Months Ended April 1, 1995 and April 2, 1994.               1

          Condensed Consolidated Balance Sheets (unaudited) - 
          April 1, 1995, April 2, 1994 and December 31, 1994.               2

          Condensed Consolidated Statements of Cash Flows (unaudited) - 
          Three Months Ended April 1, 1995 and April 2, 1994.               3
                           
          Notes to Condensed Consolidated Financial Statements 
          (unaudited).                                                      4

          Independent Certified Public Accountants' Review Report.          6

  Item 2. Management's Discussion and Analysis of
          Financial Condition and Results of Operations.                    7

Part II -  Other Information.

  Item 1. Legal Proceedings.                                               11

  Item 4. Submission of Matters to a Vote of Security-Holders.             11

  Item 6. Exhibits and Reports on Form 8-K.                                11
  
<PAGE>                                    
                                    - 1 -

                       PART I. FINANCIAL INFORMATION
                       ITEM I. FINANCIAL STATEMENTS
                          SEARS, ROEBUCK AND CO.
                CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                (Unaudited)

<TABLE>
<CAPTION>                                                     
                                                     Three Months Ended
                                                     April 1,   April 2,
                                                      1995       1994
(millions, except per common share data)
<S>
Revenues                                             <C>        <C>
 Merchandise sales and services                      $  6,502   $  6,217
 Credit revenues                                          947        878
      Total revenues                                    7,449      7,095

Costs and expenses
 Cost of sales, buying and occupancy                    4,896      4,616
 Selling and administrative                             1,680      1,673
 Depreciation and amortization                            138        122
 Provision for uncollectible accounts                     198        179
 Interest                                                 336        321
       Total costs and expenses                         7,248      6,911

Operating income                                          201        184
Other income                                                4         15

Income before income taxes                                205        199

Income taxes                                               81         81

Income from continuing operations                         124        118

Income (loss) from discontinued operations, less
 income taxes expense (benefit) of $151 and $(291)        435       (216)

Net income (loss)                                    $    559   $    (98)

Income from continuing operations consists of:
 Domestic operations                                 $    139   $    136
 International operations                                 (14)        (6)
 Corporate                                                 (1)       (12)

Income from continuing operations                    $    124   $    118

Earnings (loss) per common share, after 
  allowing for dividends on preferred shares:
  Income from continuing operations                  $   0.30   $   0.29
  Discontinued operations                                1.11      (0.56)

       Net income (loss)                             $   1.41   $  (0.27)

Cash dividends declared per common share             $   0.40   $   0.40

Average common and common
  equivalent shares outstanding                         389.9      386.5

<FN>
See accompanying notes.
</FN>
</TABLE>
<PAGE>
                                  - 2 -

                          SEARS, ROEBUCK AND CO.
                  CONDENSED CONSOLIDATED BALANCE SHEETS
                               (Unaudited)
<TABLE>                                                              
<CAPTION>
(millions)                                                   April 1,   April 2,   Dec. 31,
                                                               1995       1994       1994
<S>
Assets

  Current assets                                             <C>        <C>        <C>
    Cash and invested cash                                   $    457   $    702   $    548
    Retail customer receivables                                17,453     15,831     18,201
    Other receivables                                             244        988        321
    Inventories                                                 4,178      3,521      4,044
    Prepaid expenses and deferred charges                         412        436        303
    Deferred income taxes                                       1,057      1,281        998
      Total current assets                                     23,801     22,759     24,415

  Property and equipment
    Land                                                          374        405        371
    Buildings and improvements                                  3,981      4,324      4,041
    Furniture, fixtures and equipment                           3,801      3,698      3,777
    Capitalized leases                                            232        232        229
                                                                8,388      8,659      8,418
    Less accumulated depreciation                               4,211      4,373      4,165
      Total property and equipment, net                         4,177      4,286      4,253
  Deferred income taxes                                           612        624        607
  Other assets                                                    798        881        806
  Net assets of discontinued operations                         8,198      7,552      7,231
       Total assets                                          $ 37,586   $ 36,102   $ 37,312

Liabilities

  Current liabilities
    Short-term borrowings                                    $  5,582   $  4,880   $  6,190
    Current portion of long-term debt and
     capitalized lease obligations                              1,141      2,214      1,141
    Accounts payable and other liabilities                      5,548      5,384      5,787
    Unearned revenues                                             788        721        795
        Total current liabilities                              13,059     13,199     13,913

  Long-term debt and capitalized lease obligations              9,008      8,617      8,844
  Postretirement benefits                                       2,819      2,738      2,810
  Minority interest and other liabilities                         902      1,026        944
       Total liabilities                                       25,788     25,580     26,511

Shareholders' Equity

  8.88% Preferred Shares, First Series                            325        325        325
  Series A Mandatorily Exchangeable Preferred Shares               -       1,236      1,236
  Common shares                                                   321        294        294
  Capital in excess of par value                                3,606      2,365      2,385
  Retained income (note 2)                                      9,305      7,890      8,918
  Treasury stock (at cost)                                     (1,682)    (1,699)    (1,690)
  Deferred ESOP expense                                          (552)      (608)      (558)
  Unrealized net capital gains                                    635        810         32
  Cumulative translation adjustments                             (160)       (91)      (141)
         Total shareholders' equity                            11,798     10,522     10,801

         Total liabilities and shareholders' equity          $ 37,586   $ 36,102   $ 37,312

         Total common shares outstanding (including Series A 
         Mandatorily Exchangeable Preferred Shares)             388.0      388.0      389.3
<FN>
See accompanying notes.
</FN>
</TABLE>
<PAGE>
                                  - 3 -

                         SEARS, ROEBUCK AND CO.
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Unaudited)
<TABLE>
<CAPTION>
                                                               Three Months Ended
                                                               April 1,   April 2,
                                                                1995       1994
(millions)
<S>
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                               <C>        <C>
Net income (loss)                                              $    559   $    (98)
Adjustments to reconcile net income (loss) to net cash
 provided by (used in) operating activities:
   Depreciation, amortization and other noncash items               148        153
   Provision for uncollectible accounts                             198        179
   Gain on sales of property and investments                         -          (1)
   Change in deferred income taxes                                  (47)        27
   Decrease (increase) in retail customer receivables               489       (168)
   Increase in merchandise inventories                             (155)       (32)
   Increase in other operating assets                               (31)       (66)
   Decrease in other operating liabilities                         (244)      (663)
   Discontinued operations                                         (435)       216
       Net cash provided by (used in) operating activities          482       (453)

CASH FLOWS FROM INVESTING ACTIVITIES:

Investment purchases                                                 (1)        (1)
Proceeds from sales of property and equipment                        -           1
Purchases of property and equipment                                (107)       (69)
Discontinued operations - net                                        71         64
       Net cash used in investing activities                        (37)        (5)

CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from long-term debt                                        427        711
Repayments of long-term debt                                       (242)      (644)
Increase (decrease) in short-term borrowings,
 primarily 90 days or less                                         (583)       263
Repayments from ESOP                                                 45         69
Common shares issued for employee stock plans                        20         16
Dividends paid to shareholders                                     (199)      (319)
       Net cash provided by (used in) financing activities         (532)        96

Effect of exchange rate changes on cash and invested cash            (4)        (2)

Net decrease in cash and invested cash                              (91)      (364)

Cash and invested cash at December 31, 1994 and 1993                548      1,066

Cash and invested cash at April 1, 1995 and April 2, 1994      $    457   $    702



<FN>
See accompanying notes.
</FN>
</TABLE>
<PAGE>
                                  - 4 -

                         SEARS, ROEBUCK AND CO.
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     
1.   Condensed Consolidated Financial Statements 

    The Condensed Consolidated Balance Sheets as of April 1,
1995 and April 2, 1994 and the related Condensed Consolidated
Statements of Income and Condensed Consolidated Statements of
Cash Flows for the three months then ended are unaudited. 
The interim financial statements reflect all adjustments
(consisting only of normal recurring accruals) which are, in
the opinion of management, necessary for a fair statement of
the results for the interim periods presented.  The condensed
consolidated financial statements should be read in
conjunction with the consolidated financial statements and
notes thereto included in the Sears, Roebuck and Co. 1994
consolidated financial statements for the three years ended
December 31, 1994 in the Report on Form 8-K dated May 15,
1995.  The results of operations for the interim periods
should not be considered indicative of results to be expected
for the full year.

    Earnings per common share is computed based on the
weighted average number of common and common equivalent
shares (dilutive stock options) outstanding and after
adjustment for dividends of $7 million for the three months
ended April 1, 1995 and April 2, 1994 on the 8.88% Preferred
Shares.  The Series A Mandatorily Exchangeable Preferred
Shares (PERCS) were considered common shares due to their
mandatory exchange into common shares, and the dividends
thereon were not deducted from net income for purposes of
calculating earnings per common share.  On March 20, 1995,
the Company exchanged all of the 28.8 million PERCS for 35.7
million common shares of the Company.  The exchange did not
dilute earnings per share as the PERCS were reflected in the
Company's earnings per share calculation.

    Certain reclassifications have been made in the 1994
financial statements to conform to current accounting
classifications. 

2. Dividend Restrictions 

    Under terms of indentures entered into in 1981 and
thereafter, Sears cannot take specified actions, including
the declaration of cash dividends, which would cause its
consolidated unencumbered assets, as defined, to fall below
150% of its consolidated liabilities, as defined.  At April
1, 1995, approximately $9.0 billion could be paid in
dividends to shareholders under the most restrictive
indentures.  If the proposed distribution referred to in Note 3 
had occurred on April 1, 1995, approximately $1.0 billion
could be paid in dividends.

3. Discontinued Operations 
 
    On November 10, 1994, the Company announced its intention
to distribute in a tax-free dividend to the Company's common
shareholders its 80.3% ownership interest in The Allstate
Corporation.  The distribution was approved by shareholders
at a special meeting on March 31, 1995, and further
considered by the Company's Board of Directors at their May
1995 meeting.  The declaration of the distribution by the
Company's Board of Directors is expected to occur in mid-
1995, but is subject to market conditions, a favorable tax
ruling or opinion on the tax-free nature of the distribution
and certain other conditions.
  
    The Company is also pursuing the divestiture of Homart
Development Co. and affiliated entities.  The Company
anticipates that the divestiture will be completed by
December 30, 1995 and no loss is expected to be incurred.

    Revenues of the discontinued operations were $5.64 and
$5.29 billion for the three months ended April 1, 1995 and
April 2, 1994, respectively.
<PAGE>

                                  - 5 -

                          SEARS, ROEBUCK AND CO.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


4. Legal Proceedings

    Various legal and governmental proceedings are pending
against the Company, many involving routine litigation
incidental to the businesses.  Other matters contain allegations
which are nonroutine and involve compensatory, punitive or
antitrust treble damage claims in very large amounts, as well
as other types of relief. 

    The consequences of these matters are not presently
determinable but, in the opinion of management, the ultimate
liability in excess of reserves currently recorded will not have
a material effect on the results of operations, financial
position, liquidity or capital resources of the Company, except
for possibly the class action suit described below.

    On March 31, 1995, a former employee filed a lawsuit seeking
recovery of purported deficiencies in lump sum pension payouts,
on behalf of himself and a class consisting of each participant
in Sears Pension Plan (the Plan) who received a lump sum pension
payout since January 1, 1986 based on a Pension Benefit Guaranty
Corporation (PBGC) interest rate in effect at the beginning of
the distribution year that was higher than the interest rate in
effect at the time the payout was actually made, which plaintiff
alleges violated the terms of the Plan.  The lawsuit also seeks
injunctive relief requiring that future lump sum payouts be made
in accordance with plaintiff's interpretation of the Plan, on
behalf of all Plan participants who may become entitled or
required to receive a lump sum payout at a time when the PBGC
interest rate is lower than the rate in effect at the beginning
of the year in which such payout is made.  The Company and the
Plan deny the material allegations of the complaint, assert that
the Plan Administrator has consistently complied with applicable
law in determining the appropriate PBGC interest rates for lump
sum payouts and plan to vigorously contest the claims.  Due to
the early stage of development of these proceedings, the
Company's ultimate exposure to loss, if any, cannot presently
be predicted.


<PAGE>

                                  - 6 -

                          SEARS, ROEBUCK AND CO.

          INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS' REVIEW REPORT

    
To the Shareholders and Board of Directors
 of Sears, Roebuck and Co.:

We have reviewed the accompanying Condensed Consolidated Balance
Sheet of Sears, Roebuck and Co. as of April 1, 1995 and April
2, 1994, and the related Condensed Consolidated Statements of
Income and Cash Flows for the quarterly periods then ended. 
These financial statements are the responsibility of the
Company's management.

We conducted our review in accordance with standards established
by the American Institute of Certified Public Accountants.  A
review of interim financial information consists principally of
applying analytical procedures to financial data and of making
inquiries of persons responsible for financial and accounting
matters.  It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing
standards, the objective of which is the expression of an
opinion regarding the financial statements taken as a whole. 
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material
modifications that should be made to such condensed consolidated
financial statements for them to be in conformity with generally
accepted accounting principles.

We have previously audited, in accordance with generally
accepted auditing standards, the Consolidated Balance Sheet of
Sears, Roebuck and Co. as of December 31, 1994, and the related
Consolidated Statements of Income, Shareholders' Equity, and
Cash Flows for the year then ended (not presented herein); and
in our report dated February 24, 1995 (May 10, 1995 as to Note
4), we expressed an unqualified opinion on those consolidated
financial statements and included an explanatory paragraph
relating to the Company changing its method of accounting for
postretirement benefits in 1992.  In our opinion, the
information set forth in the accompanying Condensed Consolidated
Balance Sheet as of December 31, 1994, is fairly stated, in all
material respects, in relation to the Consolidated Balance Sheet
from which it has been derived.




Deloitte & Touche LLP

Chicago, Illinois
May 15, 1995
<PAGE>
                                  - 7 - 

                     ITEM 2. - SEARS, ROEBUCK AND CO.
            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                   CONDITION AND RESULTS OF OPERATIONS
            THREE MONTHS ENDED APRIL 1, 1995 AND APRIL 2, 1994


Operating Results
      
    Consolidated revenues were $7.45 billion for the first
three months of 1995, an increase of 5.0% from the comparable
1994 period.  Consolidated revenues consist of revenues from
domestic operations and international operations.  Domestic
operations are comprised of domestic merchandising and domestic
credit operations.  Domestic merchandising includes the core
merchandising, product services and direct response businesses
in the United States and Puerto Rico.  International operations
consists of similar merchandising and credit operations
conducted in Canada through Sears Canada Inc. (Sears Canada),
an indirect 61.1% owned subsidiary, and in Mexico through Sears
Roebuck de Mexico, S.A. de C.V. (Sears Mexico), an indirect
75.2% owned subsidiary.
<TABLE>
<CAPTION>
Revenues                                              Three Months Ended
                                                      April 1,    April 2,
(millions)                                               1995        1994    Change
<S>
Domestic operations:                               <C>         <C>             <C>
 Merchandise sales and services                    $    5,882  $    5,542       6.1 %
 Credit                                                   859         795       8.0
Total domestic operations                               6,741       6,337       6.4
International operations                                  708         758      (6.6)
  Total revenues                                   $    7,449  $    7,095       5.0 %

<CAPTION>
Domestic Merchandise Sales and Services               Three Months Ended
                                                      April 1,    April 2,
(millions, except number of stores)                      1995        1994
<S>                                                <C>         <C>        
Department stores                                  $    4,620  $    4,379
Free-standing stores                                      823         728
Core merchandising revenues                             5,443       5,107
Other revenues                                            439         435
Merchandise sales and services                     $    5,882  $    5,542

Domestic comparable store sales increase                  4.2 %      13.0 %

Number of domestic department stores                      801         799
Number of domestic free-standing stores                 1,176       1,026
  Total                                                 1,977       1,825
</TABLE>


    Department store revenues grew 5.5% in 1995, which came
on top of a 12.3% increase in 1994.  Despite the Easter
holiday shopping season falling in the second quarter this
year versus the first quarter in 1994, the Company continued
to post a solid domestic comparable store sales gain of 4.2%
due in part to several successful promotional programs. 
Brand Central and the home improvement business contributed
the greatest share of the revenue growth.  The robust growth
trends in these departments have moderated since 1994, but
still remain strong across most merchandise lines.  Sales of
apparel merchandise increased 2.8% in the first three months
of 1995, as revenue growth was tempered by the timing of the
Easter holiday and a comparison to a very strong performance
in 1994.
<PAGE>
                                  - 8 - 

                      ITEM 2. - SEARS, ROEBUCK AND CO.
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                    CONDITION AND RESULTS OF OPERATIONS
             THREE MONTHS ENDED APRIL 1, 1995 AND APRIL 2, 1994


    Free-standing store revenues increased 13.1% for the
quarter, on top of the 30.3% increase posted in 1994.  Dealer
stores, which are independently owned and operated and focus on
a home-related product assortment, contributed the largest
portion of the free-standing revenue growth, as 93 stores have
been opened since the first quarter of 1994.  Free-standing
Homelife furniture stores also experienced strong sales growth,
as 31 new stores have been opened during the past year.  Net
openings of free-standing stores during the first quarter of
1995 were as follows:

            Dealer Stores               14
            Homelife                    10
            Western Auto                 9
            Retail Outlet                2
            Sears Hardware               1
                 Total                  36

  
    The growth in credit revenues for the first quarter
reflected higher owned receivable balances, which was driven by
the growth in merchandise sales and services over the past year
and a slightly slower customer repayment rate.  The percentage
of merchandise sales and services transacted with the Sears Card
increased in the first three months of 1995 due in part to
successful promotional programs.

    International revenues decreased 6.6% for the first quarter
primarily due to unfavorable exchange rates.  In local currency,
revenues at Sears Mexico were significantly higher as consumers
responded to the recent Mexican peso devaluation by making
purchases before inflationary price increases took effect. 
Local currency revenues at Sears Canada declined 0.9%.

    Gross margin as a percentage of domestic merchandise sales
and services for the first quarter was 25.3% versus 26.4% in the
comparable prior year period.  The decline in domestic gross
margin reflects a very competitive retail environment and a
modest shift in the sales mix toward home-related merchandise,
which have narrower margins.  International gross margins
dropped to 19.5% in the first quarter from 20.8% in 1994 due
primarily to lower margins at Sears Canada on lower initial
mark-ups and higher promotional markdowns.

    Selling and administrative expense as a percentage of
revenues for domestic operations improved to 22.4% from 23.5%
in 1994.  The improvement in the selling and administrative
expense ratio reflects the Company's continued emphasis on
controlling expenses and leveraging its fixed cost base. 
International selling and administrative expenses declined to
21.6% from 23.0% in the first quarter of 1994.  The improvement
reflects significantly higher expense leveraging at Sears Mexico
on local currency revenue growth and continued cost reductions
at Sears Canada.

    Depreciation and amortization expense rose $16 million in
the first quarter of 1995.  The increase is attributable to
higher capital expenditures made in 1994 as part of the
Company's store remodeling program.
  
    The provision for uncollectible accounts was $198 million
in the first quarter of 1995 as compared to $179 million in the
comparable 1994 period.  The increase is attributable to the
growth in the domestic receivable portfolio and increases in net
write-offs as a result of higher customer delinquencies.
<PAGE>
 
                                  - 9 - 

                      ITEM 2. - SEARS, ROEBUCK AND CO.
            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                    CONDITION AND RESULTS OF OPERATIONS
            THREE MONTHS ENDED APRIL 1, 1995 AND APRIL 2, 1994


    Interest expense increased $15 million to $336 million in
the first three months of 1995 due primarily to the larger
owned-receivable portfolio, which was partially offset by the
elimination of Sears Tower's debt.  Total funding costs,
comprised of interest expense and the funding cost of
securitized receivables, increased $1 million as compared to the
prior year to $431 million.  The increase was due to a larger
gross receivable portfolio, which was mostly offset by a change
in the funding mix that replaced higher, fixed-rate funding with
lower, floating-rate funding.

    Other income declined $11 million for the first three
months of 1995.  The decrease was primarily due to a foreign
exchange loss for Sears Mexico from the devaluation of the
Mexican peso.

    Income tax expense for the three-month periods of 1995 and
1994 was 39.5% and 40.9% of pretax income, respectively.

    Income from continuing operations increased $6 million, or
$0.01 per common share, in the first quarter of 1995 compared
to 1994.  Income from discontinued operations for the first
three months of 1995 was $435 million, or $1.11 per common
share, compared to a loss of $216 million, or $0.56 per common
share, in the respective 1994 period.  The loss in 1994
reflected catastrophe losses of $495 million, after taxes and
minority interest, from insurance claims related to the
California earthquake.  

    Holiday buying patterns generally result in the lowest
merchandising sales in the first quarter and the highest
merchandising sales in the fourth quarter.  This business
seasonality results in performance for the first quarter which
is not necessarily indicative of performance for the balance of
the year.


Financial Condition

    As of April 1, 1995, domestic merchandise inventories on
the first-in, first-out (FIFO) basis were $4.44 billion,
compared with $3.80 billion at April 2, 1994 and $4.28 billion
at December 31, 1994.  The increase in the inventory level
reflected the expansion of selling space in the department
stores, the growth of the free-standing store businesses, higher
Brand Central and home improvement inventories, and the timing
of the Easter holiday.

    Net cash provided by the Company's operating activities
totaled $482 million for the first three months of 1995,
compared with cash used in operating activities of $453 million
for the same period in 1994.  The change was primarily
attributable to a decrease in retail customer receivables and
a change in other operating liabilities.  The decrease in retail
customer receivables was associated with the issuance of $827
million in credit account pass-through trust certificates in the
first quarter of 1995.  The change in other operating
liabilities was due to the timing of payments in the first
quarter of 1994 related to interest and restructuring items.

    Gross domestic retail customer receivables were $21.11
billion at April 1, 1995, compared to $21.33 billion at December
31, 1994.  Sears, through its wholly-owned subsidiary, Sears
Receivables Financing Group, Inc., had $4.31 and $3.95 billion
of credit account pass-through trust certificates outstanding
at April 1, 1995 and December 31, 1994, respectively.  Sales and
liquidations of outstanding credit account pass-through
certificates increased (decreased) owned receivables by $362 and
($557) million during the three-month periods of 1995 and 1994,
respectively.
<PAGE>                            
                                  - 10 -

                          SEARS, ROEBUCK AND CO.
            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                   CONDITION AND RESULTS OF OPERATIONS
            THREE MONTHS ENDED APRIL 1, 1995 AND APRIL 2, 1994


    Net cash used in investing activities totaled $37 million
for the first three months of 1995 compared to $5 million in
1994.  The change in cash was primarily due to higher purchases
of property and equipment due to the Company's store remodeling
program.

    Net cash used in financing activities totaled $532 million
for the 1995 three-month period compared to net cash provided
by financing activities of $96 million in 1994.  In 1995,
proceeds from securitizations were used to pay down short-term
borrowings.  Financing activities in 1994 were primarily short-
term borrowings supporting larger owned receivable balances and
dividends paid to shareholders included an additional dividend
payment due to the timing of the payout.
  

<PAGE>  

                                  - 11 -


                       PART II.  OTHER INFORMATION



Item 1.  Legal Proceedings.

         In proceedings entitled In Re:  Insurance Antitrust Litigation
         (U.S. District Court, N.D. Calif., 1988), Allstate Insurance
         Company and a number of other insurers and various related
         entities were sued by various states on the grounds that
         defendants conspired to reduce the coverage under revised
         commercial general liability forms filed with state insurance
         regulators by the Insurance Services office, a rating bureau. 
         On March 29, 1995, the court signed an order approving a
         settlement agreement which the court had tentatively approved
         in January 1995.  An objection period has not yet expired and
         there are certain administrative matters that must be completed
         before the settlement becomes final.

         On March 31, 1995, a former employee filed a lawsuit (Mathews
         v. Sears Pension Plan and Sears, Roebuck and Co., United States
         District Court for the Northern District of Illinois, Eastern
         Division) seeking recovery of purported deficiencies in lump sum
         pension payouts, on behalf of himself and a class consisting of
         each participant in Sears Pension Plan (the Plan) who received
         a lump sum pension payout since January 1, 1986 based on a
         Pension Benefit Guaranty Corporation (PBGC) interest rate in
         effect at the beginning of the distribution year that was higher
         than the interest rate in effect at the time the payout was
         actually made, which plaintiff alleges violated the terms of the
         Plan.  The lawsuit also seeks injunctive relief requiring that
         future lump sum payouts be made in accordance with plaintiff's
         interpretation of the Plan, on behalf of all Plan participants
         who may become entitled or required to receive a lump sum payout
         at a time when the PBGC interest rate is lower than the rate in
         effect at the beginning of the year in which such payout is
         made.  The Company and the Plan deny the material allegations
         of the complaint, assert that the Plan Administrator has
         consistently complied with applicable law in determining the
         appropriate PBGC interest rates for lump sum payouts and plan
         to vigorously contest the claims.  Due to the early stage of
         development of these proceedings, the Company's ultimate
         exposure to loss, if any, cannot presently be predicted.

Item 4.  Submission of Matters to a Vote of Security-Holders.

         On March 31, 1995, the Company held a special meeting of
         shareholders at the Chicago Historical Society, in Chicago,
         Illinois.  The purpose of the meeting was to vote on the
         proposal recommended by the Board of Directors to approve the
         distribution to the Company's common shareholders of the
         remaining 360,500,000 shares of common stock of The Allstate
         Corporation still owned by the Company.  The results of the vote
         were as follows:

         For            Against      Abstain        Broker-Non Votes
         287,615,461    1,927,387    1,502,435            N/A

Item 6.  Exhibits and Reports on Form 8-K.

         (a)  Exhibits.

              An Exhibit Index has been filed as part of this Report on 
              Page E-1.

         (b)  Reports on Form 8-K.

              Registrant filed Current Reports dated January 17 and 
              February 7, 1995 (Items 5 and 7).

<PAGE>

     
                                  - 12 -



                                SIGNATURE

             Pursuant to the requirements of the Securities
             Exchange Act of 1934, the Registrant has duly
             caused this report to be signed on its behalf
             by the undersigned thereunto duly authorized.




                                 Sears, Roebuck and Co.
                                     (Registrant)



         May 15, 1995        By  /s/ James A. Blanda 
                                 James A. Blanda
                                 Vice President and Controller

                                 (Principal Accounting
                                  Officer and duly authorized
                                  Officer of Registrant)

<PAGE>

                                 E-1

                            EXHIBIT INDEX
                        SEARS, ROEBUCK AND CO.
                   THREE MONTHS ENDED APRIL 1, 1995



Exhibit No.
   
 4.      Registrant hereby agrees to furnish the Commission, upon 
         request, with the instruments defining the rights of holders
         of each issue of long-term debt of the Registrant and its
         consolidated subsidiaries.

12 (a).  Computation of ratio of income to combined fixed charges for
         Sears, Roebuck and Co. and consolidated subsidiaries for each
         of the five years ended December 31, 1994, and for the three- 
         and twelve-month periods ended April 1, 1995.

12 (b).  Computation of ratio of income to combined fixed charges and 
         preferred share dividends for Sears, Roebuck and Co. and
         consolidated subsidiaries for each of the five years ended 
         December 31, 1994, and for the three- and twelve-month periods
         ended April 1, 1995.
   
15.      Acknowledgement of awareness from Deloitte & Touche LLP, 
         dated May 15, 1995, concerning unaudited interim financial
         information.

<PAGE>

<TABLE>
                                                                                                                Exhibit 12. (a)

                                            COMPUTATION OF RATIO OF INCOME TO FIXED CHARGES 
                                         SEARS, ROEBUCK AND CO. AND CONSOLIDATED SUBSIDIARIES
<CAPTION>
                                                  Twelve      Three
                                                  Months      Months
                                                  Ended       Ended
                                                  April 1,    April 1,
                                                   1995        1995                      Year Ended December 31
                                                (unaudited) (unaudited)     1994       1993       1992       1991       1990
<S>                                                                            (millions, except ratios)
Fixed Charges
  Interest and amortization of debt discount        <C>           <C>      <C>        <C>        <C>        <C>        <C>
   and expense on all indebtedness                  $1,294        $336     $1,279     $1,318     $1,389     $1,568     $1,651

  Add interest element implicit in rentals             113          28        114        105        165        155        147
                                                     1,407         364      1,393      1,423      1,554      1,723      1,798
  Interest capitalized                                   1           1          1          3         23         22         16
Total fixed charges                                 $1,408        $365     $1,394     $1,426     $1,577     $1,745     $1,814

Income (loss)
  Income (loss) from continuing operations            $863        $124       $857       $625    ($1,812)      $160       ($45)
  Deduct undistributed net income (loss)                                                         
   of unconsolidated companies                          (8)         (1)        (7)         6         (5)       (11)        (8)
                                                       871         125        864        619     (1,807)       171        (37)
Add
  Fixed charges (excluding interest capitalized)     1,407         364      1,393      1,423      1,554      1,723      1,798
  Income taxes (benefit)                               614          81        614        329     (1,039)       126        (13)
       Income (loss) before fixed charges and
         income taxes                               $2,892        $570     $2,871     $2,371    ($1,292)    $2,020     $1,748

Ratio of income to fixed charges                      2.05        1.56       2.06       1.66       (A)        1.16       0.96


<FN>
(A)  As a result of the loss for the year ended December 31, 1992, earnings did not cover fixed charges by $2,869 million.
</FN>
</TABLE>
<PAGE>                                                                          
<TABLE>                                                                                                                
                                                                                                                Exhibit 12. (b)

             COMPUTATION OF RATIO OF INCOME TO COMBINED FIXED CHARGES AND PREFERRED SHARE DIVIDENDS
                              SEARS, ROEBUCK AND CO. AND CONSOLIDATED SUBSIDIARIES
<CAPTION>
                                                  Twelve      Three
                                                  Months      Months
                                                  Ended       Ended
                                                  April 1,    April 1,
                                                   1995        1995                      Year Ended December 31
                                                (unaudited) (unaudited)     1994       1993       1992       1991       1990
<S>                                                                            (millions, except ratios)
Fixed Charges
  Interest and amortization of debt discount        <C>           <C>      <C>        <C>        <C>        <C>        <C>
   and expense on all indebtedness                  $1,294        $336     $1,279     $1,318     $1,389     $1,568     $1,651

  Add interest element implicit in rentals             113          28        114        105        165        155        147
                                                     1,407         364      1,393      1,423      1,554      1,723      1,798
  Preferred dividend factor                            228          51        234        209        120          7         - 
  Interest capitalized                                   1           1          1          3         23         22         16
Total fixed charges                                 $1,636        $416     $1,628     $1,635     $1,697     $1,752     $1,814

Income (loss)
  Income (loss) from continuing operations            $863        $124       $857       $625    ($1,812)      $160       ($45)
  Deduct undistributed net income (loss)
   of unconsolidated companies                          (8)         (1)        (7)         6         (5)       (11)        (8)
                                                       871         125        864        619     (1,807)       171        (37)
Add
  Fixed charges (excluding interest capitalized
    and preferred dividend factor)                   1,407         364      1,393      1,423     1,554      1,723      1,798
  Income taxes (benefit)                               614          81        614        329    (1,039)       126        (13)
       Income (loss) before fixed charges and
         income taxes                               $2,892        $570     $2,871     $2,371   ($1,292)    $2,020     $1,748

Ratio of income to combined fixed charges 
  and preferred share dividends                       1.77        1.37       1.76       1.45     (A)         1.15       0.96


<FN>
(A)  As a result of the loss for the year ended December 31, 1992, earnings did not cover fixed charges and preferred share
     dividends by $2,989 million.
</FN>
</TABLE>
<PAGE>

                                 Exhibit 15


 

To the Shareholders and Board of Directors
   of Sears, Roebuck and Co.:

We have reviewed, in accordance with standards established by the American
Institute of Certified Public Accountants, the unaudited interim financial
information of Sears, Roebuck and Co. for the periods ended April 1, 1995 
and April 2, 1994, as indicated in our report dated May 15, 1995; because 
we did not perform an audit, we expressed no opinion on that information.

We are aware that our report referred to above, which is included in your 
Quarterly Report on Form 10-Q for the quarter ended April 1, 1995, is 
incorporated by reference in Registration Statement  Nos. 2-64879, 2-80037, 
33-18081, 33-23793, 33-41485, 33-43459, 33-45479, 33-49992, 33-55825 and 
33-58851 of Sears, Roebuck and Co., Registration Statement Nos. 33-51361 and 
33-57205 of Sears, Roebuck and Co. and The Savings and Profit Sharing Fund 
of Sears Employees and Registration Statement No. 33-44671 of Sears, Roebuck 
and Co. and Sears DC Corp.

We also are aware that the aforementioned report, pursuant to Rule 436(c) 
under the Securities Act of 1933, is not considered a part of the Registration
Statement prepared or certified by an accountant or a report prepared or 
certified by an accountant within the meaning of Sections 7 and 11 of the 
Act.


Deloitte & Touche LLP

Chicago, Illinois
May 15, 1995

<PAGE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND> THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
EXTRACTED FROM THE CONDENSED CONSOLIDATED BALANCE SHEETS AND 
STATEMENTS OF INCOME AND CASH FLOWS AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-30-1995
<PERIOD-END>                                APR-1-1995
<CASH>                                             457
<SECURITIES>                                         0
<RECEIVABLES>                                   18,247
<ALLOWANCES>                                       794
<INVENTORY>                                      4,178
<CURRENT-ASSETS>                                23,801
<PP&E>                                           8,388
<DEPRECIATION>                                   4,211
<TOTAL-ASSETS>                                  37,586
<CURRENT-LIABILITIES>                           13,059
<BONDS>                                          9,008
<COMMON>                                           321
                                0
                                        325
<OTHER-SE>                                      11,152
<TOTAL-LIABILITY-AND-EQUITY>                    37,586
<SALES>                                          6,502
<TOTAL-REVENUES>                                 7,449
<CGS>                                            4,896
<TOTAL-COSTS>                                    4,896
<OTHER-EXPENSES>                                 1,818
<LOSS-PROVISION>                                   198
<INTEREST-EXPENSE>                                 336
<INCOME-PRETAX>                                    205
<INCOME-TAX>                                        81
<INCOME-CONTINUING>                                124
<DISCONTINUED>                                     435
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       559
<EPS-PRIMARY>                                     1.41
<EPS-DILUTED>                                        0<F1>
<FN>
<F1>Not applicable
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission