Item 1. Financial Statements
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations
|
|
|
|
|
Three Months Ended
|
(millions, except per share data) (unaudited)
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Sales
|
$
|
16,196
|
|
|
$
|
17,119
|
|
Cost of sales
|
11,185
|
|
|
11,911
|
|
Gross margin
|
5,011
|
|
|
5,208
|
|
Selling, general and administrative expenses
|
3,153
|
|
|
3,514
|
|
Depreciation and amortization
|
546
|
|
|
540
|
|
Earnings from continuing operations before interest expense and income taxes
|
1,312
|
|
|
1,154
|
|
Net interest expense
|
415
|
|
|
155
|
|
Earnings from continuing operations before income taxes
|
897
|
|
|
999
|
|
Provision for income taxes
|
283
|
|
|
348
|
|
Net earnings from continuing operations
|
614
|
|
|
651
|
|
Discontinued operations, net of tax
|
18
|
|
|
(16
|
)
|
Net earnings
|
$
|
632
|
|
|
$
|
635
|
|
Basic earnings
/
(loss) per share
|
|
|
|
Continuing operations
|
$
|
1.03
|
|
|
$
|
1.02
|
|
Discontinued operations
|
0.03
|
|
|
(0.03
|
)
|
Net earnings per share
|
$
|
1.06
|
|
|
$
|
0.99
|
|
Diluted earnings
/
(loss) per share
|
|
|
|
Continuing operations
|
$
|
1.02
|
|
|
$
|
1.01
|
|
Discontinued operations
|
0.03
|
|
|
(0.03
|
)
|
Net earnings per share
|
$
|
1.05
|
|
|
$
|
0.98
|
|
Weighted average common shares outstanding
|
|
|
|
Basic
|
598.3
|
|
|
640.9
|
|
Dilutive impact of share-based awards
|
5.5
|
|
|
5.5
|
|
Diluted
|
603.8
|
|
|
646.4
|
|
Antidilutive shares
|
—
|
|
|
—
|
|
Note: Per share amounts may not foot due to rounding.
See accompanying Notes to Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income
|
|
|
Three Months Ended
|
(millions) (unaudited)
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Net earnings
|
$
|
632
|
|
|
$
|
635
|
|
Other comprehensive income, net of tax
|
|
|
|
|
|
Pension and other benefit liabilities, net of taxes of $5 and $71
|
7
|
|
|
109
|
|
Currency translation adjustment and cash flow hedges, net of taxes of $1 and $0
|
5
|
|
|
—
|
|
Other comprehensive income
/
(loss)
|
12
|
|
|
109
|
|
Comprehensive income
|
$
|
644
|
|
|
$
|
744
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Financial Position
|
|
|
|
|
|
|
|
|
(millions)
|
April 30,
2016
|
|
|
January 30,
2016
|
|
|
May 2,
2015
|
|
Assets
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
Cash and cash equivalents, including short term investments of $2,931, $3,008 and $2,073
|
$
|
4,036
|
|
|
$
|
4,046
|
|
|
$
|
2,768
|
|
Inventory
|
8,459
|
|
|
8,601
|
|
|
8,108
|
|
Assets of discontinued operations
|
354
|
|
|
322
|
|
|
143
|
|
Other current assets
|
1,099
|
|
|
1,161
|
|
|
2,037
|
|
Total current assets
|
13,948
|
|
|
14,130
|
|
|
13,056
|
|
Property and equipment
|
|
|
|
|
|
|
|
|
Land
|
6,120
|
|
|
6,125
|
|
|
6,135
|
|
Buildings and improvements
|
27,198
|
|
|
27,059
|
|
|
26,636
|
|
Fixtures and equipment
|
5,112
|
|
|
5,347
|
|
|
5,004
|
|
Computer hardware and software
|
2,437
|
|
|
2,617
|
|
|
2,394
|
|
Construction-in-progress
|
242
|
|
|
315
|
|
|
576
|
|
Accumulated depreciation
|
(16,060
|
)
|
|
(16,246
|
)
|
|
(14,966
|
)
|
Property and equipment, net
|
25,049
|
|
|
25,217
|
|
|
25,779
|
|
Noncurrent assets of discontinued operations
|
81
|
|
|
75
|
|
|
464
|
|
Other noncurrent assets
|
830
|
|
|
840
|
|
|
969
|
|
Total assets
|
$
|
39,908
|
|
|
$
|
40,262
|
|
|
$
|
40,268
|
|
Liabilities and shareholders’ investment
|
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
6,391
|
|
|
$
|
7,418
|
|
|
$
|
6,799
|
|
Accrued and other current liabilities
|
3,833
|
|
|
4,236
|
|
|
3,674
|
|
Current portion of long-term debt and other borrowings
|
1,627
|
|
|
815
|
|
|
112
|
|
Liabilities of discontinued operations
|
168
|
|
|
153
|
|
|
64
|
|
Total current liabilities
|
12,019
|
|
|
12,622
|
|
|
10,649
|
|
Long-term debt and other borrowings
|
12,596
|
|
|
11,945
|
|
|
12,585
|
|
Deferred income taxes
|
841
|
|
|
823
|
|
|
1,249
|
|
Noncurrent liabilities of discontinued operations
|
18
|
|
|
18
|
|
|
207
|
|
Other noncurrent liabilities
|
1,889
|
|
|
1,897
|
|
|
1,404
|
|
Total noncurrent liabilities
|
15,344
|
|
|
14,683
|
|
|
15,445
|
|
Shareholders’ investment
|
|
|
|
|
|
|
|
|
Common stock
|
49
|
|
|
50
|
|
|
53
|
|
Additional paid-in capital
|
5,520
|
|
|
5,348
|
|
|
5,170
|
|
Retained earnings
|
7,593
|
|
|
8,188
|
|
|
9,441
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
Pension and other benefit liabilities
|
(581
|
)
|
|
(588
|
)
|
|
(452
|
)
|
Currency translation adjustment and cash flow hedges
|
(36
|
)
|
|
(41
|
)
|
|
(38
|
)
|
Total shareholders’ investment
|
12,545
|
|
|
12,957
|
|
|
14,174
|
|
Total liabilities and shareholders’ investment
|
$
|
39,908
|
|
|
$
|
40,262
|
|
|
$
|
40,268
|
|
Common Stock
Authorized
6,000,000,000
shares,
$.0833
par value;
593,583,619
,
602,226,517
and
638,408,643
shares issued and outstanding at
April 30, 2016
,
January 30, 2016
and
May 2, 2015
, respectively.
Preferred Stock
Authorized
5,000,000
shares,
$.01
par value;
no
shares were issued or outstanding at
April 30, 2016
,
January 30, 2016
or
May 2, 2015
.
See accompanying Notes to Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows
|
|
|
|
|
Three Months Ended
|
(millions) (unaudited)
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Operating activities
|
|
|
|
|
|
Net earnings
|
$
|
632
|
|
|
$
|
635
|
|
Earnings / (losses) from discontinued operations, net of tax
|
18
|
|
|
(16
|
)
|
Net earnings from continuing operations
|
614
|
|
|
651
|
|
Adjustments to reconcile net earnings to cash provided by operations:
|
|
|
|
|
|
Depreciation and amortization
|
546
|
|
|
540
|
|
Share-based compensation expense
|
35
|
|
|
26
|
|
Deferred income taxes
|
12
|
|
|
18
|
|
Loss on debt extinguishment
|
261
|
|
|
—
|
|
Noncash (gains)
/
losses and other, net
|
(24
|
)
|
|
(19
|
)
|
Changes in operating accounts
|
|
|
|
|
Inventory
|
142
|
|
|
180
|
|
Other assets
|
107
|
|
|
138
|
|
Accounts payable and accrued liabilities
|
(1,440
|
)
|
|
(757
|
)
|
Cash provided by operating activities—continuing operations
|
253
|
|
|
777
|
|
Cash (required for)
/
provided by operating activities—discontinued operations
|
(6
|
)
|
|
834
|
|
Cash provided by operations
|
247
|
|
|
1,611
|
|
Investing activities
|
|
|
|
|
|
Expenditures for property and equipment
|
(285
|
)
|
|
(352
|
)
|
Proceeds from disposal of property and equipment
|
3
|
|
|
6
|
|
Other investments
|
3
|
|
|
21
|
|
Cash required for investing activities—continuing operations
|
(279
|
)
|
|
(325
|
)
|
Cash provided by
investing activities—discontinued operations
|
—
|
|
|
19
|
|
Cash required for investing activities
|
(279
|
)
|
|
(306
|
)
|
Financing activities
|
|
|
|
|
|
Additions to long-term debt
|
1,979
|
|
|
—
|
|
Reductions of long-term debt
|
(863
|
)
|
|
(14
|
)
|
Dividends paid
|
(336
|
)
|
|
(333
|
)
|
Repurchase of stock
|
(898
|
)
|
|
(486
|
)
|
Prepayment of accelerated share repurchase
|
—
|
|
|
(120
|
)
|
Stock option exercises
|
140
|
|
|
206
|
|
Cash provided by
/
(required for) financing activities
|
22
|
|
|
(747
|
)
|
Net (decrease)
/
increase in cash and cash equivalents
|
(10
|
)
|
|
558
|
|
Cash and cash equivalents at beginning of period
|
4,046
|
|
|
2,210
|
|
Cash and cash equivalents at end of period
|
$
|
4,036
|
|
|
$
|
2,768
|
|
See accompanying Notes to Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Shareholders’ Investment
|
|
Common
|
|
|
Stock
|
|
|
Additional
|
|
|
|
|
|
Accumulated Other
|
|
|
|
|
|
Stock
|
|
|
Par
|
|
|
Paid-in
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
|
|
(millions, except per share data)
|
Shares
|
|
|
Value
|
|
|
Capital
|
|
|
Earnings
|
|
|
Income
/
(Loss)
|
|
|
Total
|
|
January 31, 2015
|
640.2
|
|
|
$
|
53
|
|
|
$
|
4,899
|
|
|
$
|
9,644
|
|
|
$
|
(599
|
)
|
|
$
|
13,997
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
3,363
|
|
|
—
|
|
|
3,363
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
(30
|
)
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,378
|
)
|
|
—
|
|
|
(1,378
|
)
|
Repurchase of stock
|
(44.7
|
)
|
|
(4
|
)
|
|
—
|
|
|
(3,441
|
)
|
|
—
|
|
|
(3,445
|
)
|
Stock options and awards
|
6.7
|
|
|
1
|
|
|
449
|
|
|
—
|
|
|
—
|
|
|
450
|
|
January 30, 2016
|
602.2
|
|
|
$
|
50
|
|
|
$
|
5,348
|
|
|
$
|
8,188
|
|
|
$
|
(629
|
)
|
|
$
|
12,957
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
632
|
|
|
—
|
|
|
632
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
12
|
|
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(335
|
)
|
|
—
|
|
|
(335
|
)
|
Repurchase of stock
|
(11.4
|
)
|
|
(1
|
)
|
|
—
|
|
|
(892
|
)
|
|
—
|
|
|
(893
|
)
|
Stock options and awards
|
2.8
|
|
|
—
|
|
|
172
|
|
|
—
|
|
|
—
|
|
|
172
|
|
April 30, 2016
|
593.6
|
|
|
$
|
49
|
|
|
$
|
5,520
|
|
|
$
|
7,593
|
|
|
$
|
(617
|
)
|
|
$
|
12,545
|
|
We declared
$0.56
and
$0.52
per share dividends for the
three
months ended
April 30, 2016
and
May 2, 2015
, respectively, and
$2.20
per share for the fiscal year ended
January 30, 2016
.
See accompanying Notes to Consolidated Financial Statements.
Notes to Consolidated Financial Statements (unaudited)
1. Accounting Policies
These financial statements should be read in conjunction with the financial statement disclosures in our
2015
Form 10-K. We use the same accounting policies in preparing quarterly and annual financial statements. All adjustments necessary for a fair presentation of quarterly operating results are reflected herein and are of a normal, recurring nature. Certain prior-year amounts have been reclassified to conform to the current year presentation. Unless otherwise noted, amounts presented within the Notes to Consolidated Financial Statements refer to our continuing operations.
Due to the seasonal nature of our business, quarterly revenues, expenses, earnings, and cash flows are not necessarily indicative of the results that may be expected for the full year.
2. Discontinued Operations
As part of a March 2016 settlement between Target Canada Co. and certain other wholly owned subsidiaries of Target (collectively Canada Subsidiaries) and all of their former landlords, we have agreed to subordinate a portion of our intercompany claims and make certain cash contributions to the Target Canada Co. estate in exchange for a full release from our obligations under guarantees of certain leases of the Canada Subsidiaries. This agreement remains subject to creditor and Court approval. The net financial impact of this agreement is materially consistent with amounts recorded in our financial statements. If the agreement is not approved by the creditors and the Court, it is reasonably possible that future changes to our estimates of loss and the ultimate amount paid on these claims could be material to our results of operations in future periods. We are not able to reasonably estimate a range of possible losses in excess of the accrual because there would be significant factual and legal issues to be resolved if the agreement is not approved. Any such losses would be reported in discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
Assets and Liabilities of Discontinued Operations
|
(millions)
|
April 30,
2016
|
|
January 30,
2016
|
|
May 2,
2015
|
|
Income tax benefit
|
$
|
83
|
|
$
|
77
|
|
$
|
265
|
|
Receivables from Canada Subsidiaries
|
352
|
|
320
|
|
342
|
|
Total assets
|
$
|
435
|
|
$
|
397
|
|
$
|
607
|
|
|
|
|
|
Accrued liabilities
|
$
|
186
|
|
$
|
171
|
|
$
|
271
|
|
Total liabilities
|
$
|
186
|
|
$
|
171
|
|
$
|
271
|
|
3. Restructuring Initiatives
In 2015, we initiated a series of headquarters workforce reductions intended to increase organizational effectiveness and provide cost savings that can be reinvested in our growth initiatives. As a result, we recorded
$103 million
of severance and other benefits-related charges within selling, general, and administrative expenses (SG&A) during the three months ended May 2, 2015. The vast majority of these expenses required cash expenditures and were not included in our segment results. An accrual for restructuring costs of
$71 million
was included in other current liabilities as of May 2, 2015.
No
balance remained as of April 30, 2016.
4. Fair Value Measurements
Fair value measurements are reported in one of three levels based on the lowest level of significant input used: Level 1 (unadjusted quoted prices in active markets); Level 2 (observable market inputs, other than quoted prices included in Level 1); and Level 3 (unobservable inputs that cannot be corroborated by observable market data).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements - Recurring Basis
|
|
Fair Value at
|
(millions)
|
Pricing Category
|
April 30,
2016
|
|
|
January 30,
2016
|
|
|
May 2,
2015
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
Short-term investments
|
Level 1
|
$
|
2,931
|
|
|
$
|
3,008
|
|
|
$
|
2,073
|
|
Other current assets
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
(a)
|
Level 2
|
5
|
|
|
12
|
|
|
—
|
|
Prepaid forward contracts
|
Level 1
|
35
|
|
|
32
|
|
|
35
|
|
Beneficial interest asset
|
Level 3
|
16
|
|
|
19
|
|
|
35
|
|
Other noncurrent assets
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
(a)
|
Level 2
|
26
|
|
|
27
|
|
|
46
|
|
Beneficial interest asset
|
Level 3
|
9
|
|
|
12
|
|
|
25
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Other current liabilities
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
(a)
|
Level 2
|
3
|
|
|
8
|
|
|
—
|
|
Other noncurrent liabilities
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
(a)
|
Level 2
|
—
|
|
|
—
|
|
|
20
|
|
(a)
See Note 7 for additional information on interest rate swaps.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant Financial Instruments not Measured at Fair Value
(a)
(millions)
|
April 30, 2016
|
|
January 30, 2016
|
|
May 2, 2015
|
Carrying
Amount
|
|
Fair
Value
|
|
|
Carrying
Amount
|
|
Fair
Value
|
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Debt
(b)
|
$
|
13,280
|
|
$
|
14,974
|
|
|
$
|
11,859
|
|
$
|
13,385
|
|
|
$
|
11,878
|
|
$
|
13,542
|
|
(a)
The carrying amounts of certain other current assets, accounts payable, and certain accrued and other current liabilities approximate fair value due to their short-term nature.
(b)
The carrying amount and estimated fair value of debt exclude unamortized swap valuation adjustments and capital lease obligations.
5. Notes Payable and Long-Term Debt
We obtain short-term financing from time to time under our commercial paper program, a form of notes payable. No balances were outstanding at any time during 2016 or 2015.
In April 2016, we issued unsecured fixed rate debt of
$1 billion
at
2.5%
that matures in April 2026 and
$1 billion
at
3.625%
that matures in April 2046. During the three months ended April 30, 2016, we used cash on hand and proceeds from these issuances to repurchase
$565 million
of debt before its maturity at a market value of
$820 million
. We recognized a loss on early retirement of
$261 million
, which was recorded in net interest expense in our Consolidated Statements of Operations.
We used cash on hand and proceeds from the April issuances in May 2016 to repurchase an additional
$824 million
of debt before its maturity at a market value of
$981 million
. We recognized an additional loss on early retirement of approximately
$160 million
in the second quarter. The
$824 million
of debt repurchased during the second quarter of 2016 was classified as current in our Consolidated Statements of Financial Position at April 30, 2016.
6. Data Breach
As previously reported, in the fourth quarter of 2013, we experienced a data breach in which an intruder stole certain payment card and other guest information from our network (the Data Breach) which resulted in a number of claims against us, several of which have been finally or preliminarily resolved.
Actions related to the Data Breach that remain pending are: (1)
one
action previously filed in Canada; (2) several putative class action suits brought on behalf of shareholders; and (3) ongoing investigations by State Attorneys General and the Federal Trade Commission. In connection with item (2), the special litigation committee (the Committee) charged with investigating the shareholder claims recently filed its report and recommendation with the court and has filed a motion to dismiss the claims which is currently pending. As reported in our Form 10-K for the fiscal year ended January 30, 2016, our settlement of the financial institutions class action remained subject to final court approval. That final approval was received in May 2016.
Our accrual for estimated probable losses is based on actual settlements reached to date and the expectation of negotiated settlements in the pending actions. We have not based our accrual on any determination that it is probable we would be found liable for the losses we have accrued were these claims to be litigated. While our estimates may change as new information becomes available, we do not believe any adjustments will be material.
Expenses Incurred and Amounts Accrued
|
|
|
|
|
|
|
|
|
Data Breach Balance Sheet Rollforward
(millions)
|
Liabilities
|
|
|
Insurance Receivable
|
|
Balance at January 31, 2015
|
$
|
171
|
|
|
$
|
60
|
|
Expenses incurred
(a)
|
3
|
|
|
—
|
|
Payments made
/
received
|
(7
|
)
|
|
(5
|
)
|
Balance at May 2, 2015
|
$
|
167
|
|
|
$
|
55
|
|
|
|
|
|
|
|
|
|
|
Balance at January 30, 2016
|
$
|
80
|
|
|
$
|
20
|
|
Expenses incurred
|
—
|
|
|
—
|
|
Payments made
/
received
|
(1
|
)
|
|
(4
|
)
|
Balance at April 30, 2016
|
$
|
79
|
|
|
$
|
16
|
|
(a)
Amounts relate to legal and other professional services and are included in our Consolidated Statements of Operations as SG&A, but are not part of our segment results.
Since the Data Breach, we have incurred
$291 million
of cumulative expenses, partially offset by expected insurance recoveries of
$90 million
, for net cumulative expenses of
$201 million
.
7. Derivative Financial Instruments
Our derivative instruments primarily consist of interest rate swaps, which are used to mitigate interest rate risk. As a result of our use of derivative instruments, we have counterparty credit exposure to large global financial institutions. We monitor this concentration of counterparty credit risk on an ongoing basis. See Note 4 for a description of the fair value measurement of our derivative instruments and their classification on the Consolidated Statements of Financial Position.
As of
April 30, 2016
and
May 2, 2015
,
three
interest rate swaps with notional amounts totaling
$1,250 million
were designated as fair value hedges.
No
ineffectiveness was recognized during the three months ended
April 30, 2016
or
May 2, 2015
.
Periodic payments, valuation adjustments, and amortization of gains or losses on our derivative contracts had the following effect on our Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
Derivative Contracts - Effect on Results of Operations
(millions)
|
Three Months Ended
|
Type of Contract
|
|
Classification of (Income)/Expense
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Interest rate swaps
|
|
Net interest expense
|
$
|
(8
|
)
|
|
$
|
(9
|
)
|
The amount remaining on unamortized hedged debt valuation gains from terminated or de-designated interest rate swaps that will be amortized into earnings over the remaining lives of the underlying debt totaled
$11 million
,
$15 million
, and
$29 million
, at
April 30, 2016
,
January 30, 2016
, and
May 2, 2015
, respectively.
8. Share Repurchase
In June 2015, our Board of Directors authorized a
$5 billion
expansion of our existing share repurchase program to
$10 billion
. Under this program, we have repurchased
106.0 million
shares of common stock through
April 30, 2016
, at an average price of
$70.51
, for a total investment of
$7.5 billion
.
|
|
|
|
|
|
|
|
|
Share Repurchases (excluding ASR)
|
Three Months Ended
(a)
|
(millions, except per share data)
|
April 30,
2016
|
|
|
May 2,
2015
(b)
|
|
Total number of shares purchased
|
11.4
|
|
|
3.7
|
|
Average price paid per share
|
$
|
78.37
|
|
|
$
|
80.85
|
|
Total investment
|
$
|
893
|
|
|
$
|
300
|
|
Note: Accelerated share repurchase (ASR) activity is omitted because the transaction initiated during the first quarter of 2015 was not fully settled as of May 2, 2015.
(a)
Excludes shares withheld to settle employee statutory tax withholding related to the vesting of share-based awards.
(b)
Includes
0.1 million
shares delivered upon the noncash settlement of a prepaid contract, which had an original cash investment of
$3 million
and aggregate market value at its settlement date of
$7 million
. These contracts are among the investment vehicles used to reduce our economic exposure related to our nonqualified deferred compensation plans. Note 10 provides the details of our positions in prepaid forward contracts.
During the first quarter of 2015, we entered into an ASR agreement to repurchase common stock. Under the agreement, we received deliveries of and retired
2.2 million
and
1.1 million
shares during the first and second quarters of 2015, respectively, for a total cash investment of
$265 million
(
$80.74
per share).
9. Share-Based Compensation
During the first quarter of 2016, we adopted Accounting Standards Update (ASU) No. 2016-09,
Improvements to Employee Share-Based Payment Accounting
(ASU 2016-09). As a result of adoption, we recognized
$17 million
of excess tax benefits related to share-based payments in our provision for income taxes for the three months ended April 30, 2016. These items were historically recorded in additional paid-in capital. In addition, for each period presented, cash flows related to excess tax benefits are now classified as an operating activity along with other income tax cash flows. Cash paid on employees' behalf related to shares withheld for tax purposes is now classified as a financing activity. Retrospective application of the cash flow presentation requirements resulted in increases to both net cash provided by operations and net cash required for financing activities of
$60 million
for the three months ended May 2, 2015. Our compensation expense each period continues to reflect estimated forfeitures.
10. Pension and Other Benefits
Pension Benefits
We provide pension plan benefits to certain eligible team members.
|
|
|
|
|
|
|
|
|
Net Pension Benefits Expense
|
Three Months Ended
|
(millions)
|
Apr 30,
2016
|
|
|
May 2,
2015
|
|
Service cost
|
$
|
21
|
|
|
$
|
28
|
|
Interest cost
|
34
|
|
|
38
|
|
Expected return on assets
|
(64
|
)
|
|
(65
|
)
|
Amortization of losses
|
12
|
|
|
23
|
|
Amortization of prior service cost
|
(3
|
)
|
|
(3
|
)
|
Settlement charges
|
—
|
|
|
2
|
|
Total
|
$
|
—
|
|
|
$
|
23
|
|
Beginning in 2016, we have used a spot rate approach to calculate pension interest cost. Prior to 2016, we used a single-weighted average discount rate in the calculation. The spot rate approach applies separate discount rates for each projected benefit payment in the calculation of pension interest cost. This calculation change is considered a change in accounting estimate and has been applied prospectively. The use of the spot rate approach is expected to result in a favorable impact to pension expense of
$30 million
in 2016 relative to the estimated pension expense had we not changed our approach.
Other Benefits
We offer unfunded nonqualified deferred compensation plans to certain team members. We mitigate some of our risk of these plans through investing in vehicles, including company-owned life insurance and prepaid forward contracts in our own common stock, that offset a substantial portion of our economic exposure to the returns of these plans. These investment vehicles are general corporate assets and are marked to market with the related gains and losses recognized in the Consolidated Statements of Operations in the period they occur.
The total change in fair value for contracts indexed to our own common stock recognized in earnings was pretax income of
$3 million
for both the three months ended
April 30, 2016
and
May 2, 2015
. During the
three
months ended
April 30, 2016
and
May 2, 2015
, we made
no
investments in prepaid forward contracts in our own common stock. Adjusting our position in these investment vehicles may involve repurchasing shares of Target common stock when settling the forward contracts as described in Note 8. The settlement dates of these instruments are regularly renegotiated with the counterparty. At
April 30, 2016
, January 30, 2016 and May 2, 2015, we held asset positions in prepaid forward contracts for
0.4 million
shares of our common stock, for a total cash investment of
$18 million
(
$41.11
per share) and a contractual fair value of
$35 million
,
$32 million
and
$35 million
, respectively.
11. Accumulated Other Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(millions)
|
Cash Flow
Hedges
|
|
|
Currency
Translation
Adjustment
|
|
|
Pension and
Other
Benefits
|
|
|
Total
|
|
January 30, 2016
|
$
|
(19
|
)
|
|
$
|
(22
|
)
|
|
$
|
(588
|
)
|
|
$
|
(629
|
)
|
Other comprehensive income before reclassifications
|
—
|
|
|
4
|
|
|
3
|
|
|
7
|
|
Amounts reclassified from AOCI
|
1
|
|
(a)
|
—
|
|
|
4
|
|
(b)
|
5
|
|
April 30, 2016
|
$
|
(18
|
)
|
|
$
|
(18
|
)
|
|
$
|
(581
|
)
|
|
$
|
(617
|
)
|
(a)
Represents gains and losses on cash flow hedges, net of
$1 million
of taxes.
(b)
Represents amortization of pension and other benefit liabilities, net of
$2 million
of taxes.
12. Segment Reporting
Our segment measure of profit is used by management to evaluate performance and make operating decisions. We operate as a single segment that includes all of our continuing operations, which are designed to enable guests to purchase products seamlessly in stores, online or through mobile devices.
|
|
|
|
|
|
|
|
|
Business Segment Results
|
Three Months Ended
|
(millions)
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Sales
|
$
|
16,196
|
|
|
$
|
17,119
|
|
Cost of sales
|
11,185
|
|
|
11,911
|
|
Gross margin
|
5,011
|
|
|
5,208
|
|
Selling, general, and administrative expenses
(d)
|
3,142
|
|
|
3,407
|
|
Depreciation and amortization
|
546
|
|
|
540
|
|
Segment profit
|
$
|
1,323
|
|
|
$
|
1,261
|
|
Restructuring costs
(a)(d)
|
—
|
|
|
(103
|
)
|
Pharmacy transaction-related costs
(b)(d)
|
(11
|
)
|
|
—
|
|
Data Breach-related costs
(c)(d)
|
—
|
|
|
(3
|
)
|
Earnings from continuing operations before interest expense and income taxes
|
1,312
|
|
|
1,154
|
|
Net interest expense
|
415
|
|
|
155
|
|
Earnings from continuing operations before income taxes
|
$
|
897
|
|
|
$
|
999
|
|
Note: Amounts may not foot due to rounding.
(a)
Refer to Note 3 for more information on restructuring costs.
(b)
Represents contract termination charges, severance and other costs related to the December 2015 sale of our former pharmacy and clinic businesses to CVS.
(c)
Refer to Note 6 for more information on Data Breach-related costs.
(d)
The sum of segment SG&A expenses, restructuring costs, Pharmacy transaction-related costs, and Data Breach-related costs equal consolidated SG&A expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Segment Assets to Total Assets
(millions)
|
April 30,
2016
|
|
|
January 30,
2016
|
|
|
May 2,
2015
|
|
Segment assets
|
$
|
39,457
|
|
|
$
|
39,845
|
|
|
$
|
39,606
|
|
Assets of discontinued operations
|
435
|
|
|
397
|
|
|
607
|
|
Unallocated assets
(a)
|
16
|
|
|
20
|
|
|
55
|
|
Total assets
|
$
|
39,908
|
|
|
$
|
40,262
|
|
|
$
|
40,268
|
|
(a)
Represents the insurance receivable related to the Data Breach.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Executive Summary
First
quarter
2016
includes the following notable items:
|
|
•
|
GAAP earnings per share were
$1.05
, including
$0.03
related to discontinued operations.
|
|
|
•
|
Adjusted earnings per share from continuing operations were
$1.29
.
|
|
|
•
|
GAAP earnings per share includes a loss on early retirement of debt of $0.26.
|
|
|
•
|
First quarter comparable sales grew
1.2
percent, driven by traffic growth of
0.3
percent and a 0.9 percent increase in average transaction amount.
|
|
|
•
|
Digital channel comparable sales increased by 23 percent, contributing
0.6
percentage points to comparable sales growth.
|
|
|
•
|
We returned $1.2 billion to shareholders in the first quarter through dividends and share repurchase.
|
Sales were
$16,196 million
for the three months ended
April 30, 2016
, a decrease of
$923 million
or
5.4
percent from the same period in the prior year. The decrease is due to the December 2015 sale of our pharmacy and clinic businesses (Pharmacy Transaction), which generated $1,075 million of sales during the three months ended May 2, 2015, partially offset by an increase in comparable sales. Operating cash flow provided by continuing operations was
$253 million
and
$777 million
for the
three
months ended
April 30, 2016
and
May 2, 2015
, respectively. The decrease is due to the payment of approximately $500 million of taxes during the three months ended April 30, 2016, primarily related to the Pharmacy Transaction.
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share from Continuing Operations
|
Three Months Ended
|
|
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
|
Change
|
|
GAAP diluted earnings per share
|
$
|
1.02
|
|
|
$
|
1.01
|
|
|
0.9
|
%
|
Adjustments
|
0.27
|
|
|
0.10
|
|
|
|
Adjusted diluted earnings per share
|
$
|
1.29
|
|
|
$
|
1.10
|
|
|
16.5
|
%
|
Note: Amounts may not foot due to rounding. Adjusted diluted earnings per share from continuing operations (Adjusted EPS), a non-GAAP metric, excludes the impact of certain matters not related to our routine retail operations and the impact of our discontinued Canadian operations. Management believes that Adjusted EPS is meaningful to provide period-to-period comparisons of our operating results. A reconciliation of non-GAAP financial measures to GAAP measures is provided on page 17.
We report after-tax return on invested capital (ROIC) from continuing operations as we believe ROIC provides a meaningful measure of the effectiveness of our capital allocation over time. For the trailing twelve months ended
April 30, 2016
, ROIC was
16.0
percent, compared with
12.5
percent for the trailing twelve months ended
May 2, 2015
. Excluding the net gain on the Pharmacy Transaction, ROIC was 14.0 for the trailing twelve months ended
April 30, 2016
. A reconciliation of ROIC is provided on page 18.
Analysis of Results of Operations
Segment Results
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
(dollars in millions)
|
April 30,
2016
|
|
|
May 2,
2015
(a)
|
|
|
Percent
Change
|
|
Sales
|
$
|
16,196
|
|
|
$
|
17,119
|
|
|
(5.4
|
)%
|
Cost of sales
|
11,185
|
|
|
11,911
|
|
|
(6.1
|
)
|
Gross margin
|
5,011
|
|
|
5,208
|
|
|
(3.8
|
)
|
SG&A expenses
(b)
|
3,142
|
|
|
3,407
|
|
|
(7.8
|
)
|
EBITDA
|
1,869
|
|
|
1,801
|
|
|
3.8
|
|
Depreciation and amortization
|
546
|
|
|
540
|
|
|
1.2
|
|
EBIT
|
$
|
1,323
|
|
|
$
|
1,261
|
|
|
4.9
|
%
|
Note: We operate as a single segment which includes all of our continuing operations, excluding net interest expense and certain other expenses that are discretely managed. Our segment operations are designed to enable guests to purchase products seamlessly in stores, online, or through mobile devices. See Note 12 of our Financial Statements for a reconciliation of our segment results to earnings before income taxes.
(a)
For the three months ended May 2, 2015, sales and cost of sales include $1,075 million and $862 million, respectively, related to our former pharmacy and clinic businesses, with no notable impact on EBITDA or EBIT. The impact of the perpetual operating agreement entered into with CVS at the close of the transaction, as described in our Form 10-K for the fiscal year ended January 30, 2016, is not expected to be material to any individual period.
(b)
For the three months ended
April 30, 2016
and
May 2, 2015
, SG&A includes
$158 million
and
$152 million
, respectively, of net profit-sharing income under our credit card program agreement.
|
|
|
|
|
|
|
Rate Analysis
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Gross margin rate
|
30.9
|
%
|
|
30.4
|
%
|
SG&A expense rate
|
19.4
|
|
|
19.9
|
|
EBITDA margin rate
(a)
|
11.5
|
|
|
10.5
|
|
Depreciation and amortization expense rate
|
3.4
|
|
|
3.2
|
|
EBIT margin rate
(a)
|
8.2
|
|
|
7.4
|
|
Note: Rate analysis metrics are computed by dividing the applicable amount by sales.
(a)
Excluding sales of our former pharmacy and clinic businesses, EBITDA and EBIT margin rates were 11.2 percent and 7.9 percent, respectively, for the three months ended May 2, 2015.
Sales
Sales include merchandise sales, net of expected returns, from our stores and digital channels, and gift card breakage. Digital channel sales include all sales initiated through mobile applications and our conventional websites. Digital channel sales may be fulfilled through our distribution centers or our stores.
|
|
|
|
|
|
|
Sales by Channel
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
(a)
|
|
Stores
|
96.5
|
%
|
|
97.2
|
%
|
Digital
|
3.5
|
|
|
2.8
|
|
Total
|
100
|
%
|
|
100
|
%
|
(a)
Excluding sales of our former pharmacy and clinic businesses, stores and digital channels sales were 97.0 percent and 3.0 percent of total sales, respectively, for the three months ended May 2, 2015.
|
|
|
|
|
|
|
Sales by Product Category
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Food and pet supplies
|
24
|
%
|
|
22
|
%
|
Household essentials
(a)
|
23
|
|
|
28
|
|
Apparel and accessories
|
21
|
|
|
20
|
|
Home furnishings and décor
|
17
|
|
|
16
|
|
Hardlines
|
15
|
|
|
14
|
|
Total
|
100
|
%
|
|
100
|
%
|
(a)
Pharmacy represented six percent of total sales for the three months ended May 2, 2015.
Comparable sales is a measure that highlights the performance of our existing stores and digital channel sales by measuring the change in sales for a period over the comparable, prior-year period of equivalent length. Comparable sales include all sales, except sales from stores open less than 13 months, digital acquisitions operating less than one year, stores that have been closed, and digital acquisitions that we no longer operate. We removed pharmacy and clinic sales from the 2015 sales amounts when calculating 2016 comparable sales. Comparable sales measures vary across the retail industry. As a result, our comparable sales calculation is not necessarily comparable to similarly titled measures reported by other companies.
|
|
|
|
|
|
|
Comparable Sales
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Comparable sales change
|
1.2
|
%
|
|
2.3
|
%
|
Drivers of change in comparable sales
|
|
|
|
|
|
Number of transactions
|
0.3
|
|
|
0.9
|
|
Average transaction amount
|
0.9
|
|
|
1.4
|
|
Selling price per unit
|
2.9
|
|
|
5.1
|
|
Units per transaction
|
(2.0
|
)
|
|
(3.6
|
)
|
Note: Amounts may not foot due to rounding.
|
|
|
|
|
|
|
Contribution to Comparable Sales Change
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Stores channel comparable sales change
|
0.6
|
%
|
|
1.5
|
%
|
Digital channel contribution to comparable sales change
|
0.6
|
|
|
0.8
|
|
Total comparable sales change
|
1.2
|
%
|
|
2.3
|
%
|
Note: Amounts may not foot due to rounding.
The collective interaction of a broad array of macroeconomic, competitive, and consumer behavioral factors, as well as sales mix, and transfer of sales to new stores makes further analysis of sales metrics infeasible.
We monitor the percentage of sales that are paid for using REDcards (REDcard Penetration) because our internal analysis has indicated that a meaningful portion of the incremental purchases on REDcards are also incremental sales for Target, with the remainder representing a shift in tender type. Guests receive a 5 percent discount on virtually all purchases when they use a REDcard at Target.
|
|
|
|
|
|
|
REDcard Penetration
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Target Debit Card
|
13.0
|
%
|
|
12.0
|
%
|
Target Credit Cards
|
10.4
|
|
|
9.4
|
|
Total REDcard Penetration
|
23.4
|
%
|
|
21.5
|
%
|
Note: Excluding pharmacy and clinic sales, total REDcard penetration would have been 22.6 percent for the three months ended May 2, 2015. Amounts may not foot due to rounding.
Gross Margin Rate
For the three months ended
April 30, 2016
, our gross margin rate was
30.9
percent compared with
30.4
percent in the comparable period last year. The increase was primarily due to the Pharmacy Transaction and favorable category sales mix, partially offset by shipping costs and other costs.
Selling, General, and Administrative Expense Rate
For the three months ended
April 30, 2016
, our SG&A expense rate was
19.4
percent, a decrease from
19.9
percent in the comparable period last year. The decrease primarily resulted from the Pharmacy Transaction and cost savings, primarily related to technology services and marketing, partially offset by other cost increases, including investments in our team.
Store Data
|
|
|
|
|
|
|
Change in Number of Stores
|
Three Months Ended
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
Beginning store count
|
1,792
|
|
|
1,790
|
|
Opened
|
1
|
|
|
5
|
|
Closed
|
—
|
|
|
—
|
|
Ending store count
|
1,793
|
|
|
1,795
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stores and
Retail Square Feet
|
Number of Stores
|
|
Retail Square Feet
(a)
|
April 30,
2016
|
|
January 30,
2016
|
|
May 2,
2015
|
|
|
April 30,
2016
|
|
January 30,
2016
|
|
May 2,
2015
|
|
170,000 or more sq. ft.
|
278
|
|
278
|
|
280
|
|
|
49,688
|
|
49,688
|
|
50,036
|
|
50,000 to 169,999 sq. ft.
|
1,505
|
|
1,505
|
|
1,512
|
|
|
189,677
|
|
189,677
|
|
190,316
|
|
49,999 or less sq. ft.
|
10
|
|
9
|
|
3
|
|
|
211
|
|
174
|
|
62
|
|
Total
|
1,793
|
|
1,792
|
|
1,795
|
|
|
239,576
|
|
239,539
|
|
240,414
|
|
(a)
In thousands; reflects total square feet, less office, distribution center, and vacant space.
Other Performance Factors
Consolidated Selling, General, and Administrative Expenses
We recorded $11 million and $106 million of selling, general, and administrative expenses outside of the segment during the three months ended
April 30, 2016
and
May 2, 2015
, respectively, because they are discretely managed. Additional information about these items is provided within the Reconciliation of Non-GAAP Financial Measures to GAAP Measures on page 17 and Note 12 of the Financial Statements.
Net Interest Expense
Net interest expense from continuing operations was
$415 million
for the three months ended
April 30, 2016
, compared to
$155 million
for the three months ended
May 2, 2015
. Net interest expense for the three months ended
April 30, 2016
included a loss on early retirement of debt of $261 million.
Provision for Income Taxes
Our effective income tax rate from continuing operations for the three months ended
April 30, 2016
was
31.6
percent compared with
34.8
percent for the three months ended
May 2, 2015
. The decrease was primarily due to the recognition of $17 million of excess tax benefits related to share-based payments after the adoption of ASU 2016-09, and lower pretax earnings as a result of the loss on early retirement of debt. The lower pretax earnings decreased our effective income tax rate by increasing the rate impact of recurring tax deductions. Refer to Note 9 of the Financial Statements for more information regarding ASU 2016-09.
Discontinued Operations
See Note 2 of the Financial Statements for information regarding our Canada exit.
Reconciliation of Non-GAAP Financial Measures to GAAP Measures
To provide additional transparency, we have disclosed non-GAAP adjusted diluted earnings per share from continuing operations (Adjusted EPS). This metric excludes certain costs presented below. We believe this information is useful in providing period-to-period comparisons of the results of our continuing operations. This measure is not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The most comparable GAAP measure is diluted earnings per share from continuing operations. Adjusted EPS should not be considered in isolation or as a substitution for analysis of our results as reported under GAAP. Other companies may calculate Adjusted EPS differently than we do, limiting the usefulness of the measure for comparisons with other companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
Three Months Ended
|
|
|
April 30, 2016
|
|
May 2, 2015
|
(millions, except per share data)
|
|
Pretax
|
|
|
Net of Tax
|
|
|
Per Share Amounts
|
|
|
Pretax
|
|
|
Net of Tax
|
|
|
Per Share Amounts
|
|
GAAP diluted earnings per share from continuing operations
|
|
|
|
|
|
$
|
1.02
|
|
|
|
|
|
|
$
|
1.01
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early retirement of debt
|
|
$
|
261
|
|
|
$
|
159
|
|
|
$
|
0.26
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Restructuring costs
(a)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
103
|
|
|
64
|
|
|
0.10
|
|
Other
(b)
|
|
11
|
|
|
7
|
|
|
0.01
|
|
|
3
|
|
|
2
|
|
|
—
|
|
Resolution of income tax matters
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
Adjusted diluted earnings per share from continuing operations
|
|
|
|
|
|
$
|
1.29
|
|
|
|
|
|
|
$
|
1.10
|
|
Note: Amounts may not foot due to rounding.
(a)
Refer to Note 3 of the Financial Statements.
(b)
For the three months ended April 30, 2016, represents contract termination charges, severance and other costs related to the Pharmacy Transaction. For the
three
months ended May 2, 2015, represents costs related to the 2013 data breach. Refer to Note 6 of the Financial Statements for additional information.
We have also disclosed after-tax return on invested capital from continuing operations (ROIC), which is a ratio based on GAAP information, with the exception of adjustments made to capitalize operating leases. Operating leases are capitalized as part of the ROIC calculation to control for differences in capital structure between us and our competitors. We believe this metric provides a meaningful measure of the effectiveness of our capital allocation over time. Other companies may calculate ROIC differently than we do, limiting the usefulness of the measure for comparisons with other companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After-Tax Return on Invested Capital
|
|
|
|
|
|
|
|
Numerator
|
|
Trailing Twelve Months
|
|
|
(dollars in millions)
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
|
|
Earnings from continuing operations before interest expense and income taxes
|
|
$
|
5,688
|
|
|
$
|
4,667
|
|
|
|
+ Operating lease interest
(a)(b)
|
|
82
|
|
|
90
|
|
|
|
Adjusted earnings from continuing operations before interest expense and income taxes
|
|
5,770
|
|
|
4,756
|
|
|
|
- Income taxes
(c)
|
|
1,840
|
|
|
1,575
|
|
|
|
Net operating profit after taxes
|
|
$
|
3,930
|
|
|
$
|
3,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator
(dollars in millions)
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
|
May 3,
2014
|
|
Current portion of long-term debt and other borrowings
|
|
$
|
1,627
|
|
|
$
|
112
|
|
|
$
|
1,466
|
|
+ Noncurrent portion of long-term debt
|
|
12,596
|
|
|
12,585
|
|
|
11,315
|
|
+ Shareholders' equity
|
|
12,545
|
|
|
14,174
|
|
|
16,486
|
|
+ Capitalized operating lease obligations
(b)(d)
|
|
1,367
|
|
|
1,495
|
|
|
1,587
|
|
- Cash and cash equivalents
|
|
4,036
|
|
|
2,768
|
|
|
677
|
|
- Net assets of discontinued operations
|
|
249
|
|
|
335
|
|
|
4,573
|
|
Invested capital
|
|
$
|
23,850
|
|
|
$
|
25,263
|
|
|
$
|
25,604
|
|
Average invested capital
(e)
|
|
$
|
24,556
|
|
|
$
|
25,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After-tax return on invested capital
(f)
|
|
16.0
|
%
|
|
12.5
|
%
|
|
|
(a)
Represents the add-back to operating income driven by the hypothetical capitalization of our operating leases, using eight times our trailing twelve months rent expense and an estimated interest rate of six percent.
(b)
See the following Reconciliation of Capitalized Operating Leases table for the adjustments to our GAAP total rent expense to obtain the hypothetical capitalization of operating leases and related operating lease interest.
(c)
Calculated using the effective tax rate for continuing operations, which was
31.9%
and
33.1%
for the trailing twelve months ended
April 30, 2016
and
May 2, 2015
.
(d)
Calculated as eight times our trailing twelve months rent expense.
(e)
Average based on the invested capital at the end of the current period and the invested capital at the end of the prior period.
(f)
Excluding the net gain on the Pharmacy Transaction, ROIC was 14.0 percent for the trailing twelve months ended
April 30, 2016
.
Capitalized operating lease obligations and operating lease interest are not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The most comparable GAAP measure is total rent expense. Capitalized operating lease obligations and operating lease interest should not be considered in isolation or as a substitution for analysis of our results as reported under GAAP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Capitalized Operating Leases
|
|
Trailing Twelve Months
|
(dollars in millions)
|
|
April 30,
2016
|
|
|
May 2,
2015
|
|
|
May 3,
2014
|
|
Total rent expense
|
|
$
|
171
|
|
|
$
|
187
|
|
|
$
|
199
|
|
Capitalized operating lease obligations (total rent expense x 8)
|
|
1,367
|
|
|
1,495
|
|
|
1,587
|
|
Operating lease interest (capitalized operating lease obligations x 6%)
|
|
82
|
|
|
90
|
|
|
n/a
|
|
Analysis of Financial Condition
Liquidity and Capital Resources
Our cash and cash equivalents balance was
$4,036 million
at
April 30, 2016
, compared with
$2,768 million
for the same period in
2015
. Our investment policy is designed to preserve principal and liquidity of our short-term investments. This policy allows investments in large money market funds or in highly rated direct short-term instruments that mature in 60 days or less. We also place certain dollar limits on our investments in individual funds or instruments.
Cash Flows
Operating cash flow provided by continuing operations was
$253 million
for the
three
months ended
April 30, 2016
compared with
$777 million
for the same period in
2015
. In April 2016, we issued $1.0 billion of unsecured debt that matures in 2026 and $1.0 billion of unsecured debt that matures in 2046. Combined with our prior year-end cash position, these proceeds allowed us to repurchase $565 million of debt at a market value of $820 million, pay approximately $500 million in taxes related to the Pharmacy Transaction, invest in the business, pay dividends, and repurchase shares under our share repurchase program.
Share Repurchases
In June 2015, our Board of Directors authorized a $5 billion expansion of our existing share repurchase program to $10 billion. Under this program, we have repurchased 106.0 million shares of common stock through
April 30, 2016
, at an average price of $70.51, for a total investment of $7.5 billion.
During the three months ended
April 30, 2016
, we repurchased 11.4 million shares of our common stock for a total investment of $893 million ($78.37 per share) . During the
three
months ended
May 2, 2015
, we repurchased
3.7 million
shares of our common stock for a total investment of
$300 million
(
$80.85
per share), not including the $300 million prepayment under the accelerated share repurchase agreement described in Note 8 of the Financial Statements.
Dividends
We paid dividends totaling
$336 million
(
$0.56
per share) for the
three
months ended
April 30, 2016
and
$333 million
(
$0.52
per share) for the
three
months ended
May 2, 2015
, a per share increase of
7.7
percent. We declared dividends totaling
$335 million
(
$0.56
per share) in
first
quarter
2016
, a per share increase of
7.7
percent over the
$335 million
(
$0.52
per share) of declared dividends during the
first
quarter of
2015
. We have paid dividends every quarter since our 1967 initial public offering, and it is our intent to continue to do so in the future.
Short-term and Long-term Financing
Our financing strategy is to ensure liquidity and access to capital markets, to manage our net exposure to floating interest rate volatility, and to maintain a balanced spectrum of debt maturities. Within these parameters, we seek to minimize our borrowing costs. Our ability to access the long-term debt and commercial paper markets has provided us with ample sources of liquidity. Our continued access to these markets depends on multiple factors including the condition of debt capital markets, our operating performance, and maintaining strong credit ratings. As of
April 30, 2016
our credit ratings were as follows:
|
|
|
|
|
Credit Ratings
|
Moody’s
|
Standard and Poor’s
|
Fitch
|
Long-term debt
|
A2
|
A
|
A-
|
Commercial paper
|
P-1
|
A-1
|
F2
|
If our credit ratings were lowered, our ability to access the debt markets and our cost of funds and other terms for new debt issuances could be adversely impacted. Each of the credit rating agencies reviews its rating periodically and there is no guarantee our current credit ratings will remain the same as described above.
We have additional liquidity through a committed $2.25 billion revolving credit facility that expires in October 2018. No balances were outstanding at any time during
2016
or
2015
.
Most of our long-term debt obligations contain covenants related to secured debt levels. In addition to a secured debt level covenant, our credit facility also contains a debt leverage covenant. We are, and expect to remain, in compliance with these covenants.
Additionally, at
April 30, 2016
, no notes or debentures contained provisions requiring acceleration of payment upon a debt rating downgrade, except that certain outstanding notes allow the note holders to put the notes to us if within a matter of months of each other we experience both (i) a change in control; and (ii) our long-term debt ratings are either reduced and the resulting rating is noninvestment grade, or our long-term debt ratings are placed on watch for possible reduction and those ratings are subsequently reduced and the resulting rating is noninvestment grade.
We believe our sources of liquidity will continue to be adequate to maintain operations, finance anticipated expansion and strategic initiatives, fund the remaining settlement of debt tendered during the first quarter of 2016 and other debt maturities, fund obligations incurred as a result of our exit from Canada, pay dividends, and execute purchases under our share repurchase program for the foreseeable future. We continue to anticipate ample access to commercial paper and long-term financing.
Contractual Obligations and Commitments
As of the date of this report, other than the new borrowings discussed in Note 5 of the Financial Statements, there were no material changes to our contractual obligations and commitments outside the ordinary course of business since January 30, 2016 as reported in our 2015 Form 10-K.
New Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02,
Leases
, to require organizations that lease assets to recognize the rights and obligations created by those leases on the balance sheet. The new standard is effective in 2019, with early adoption permitted. We are currently evaluating the effect the new standard will have on our financial statements.
We do not expect any other recently issued accounting pronouncements will have a material effect on our financial statements.
Forward-Looking Statements
This report contains forward-looking statements, which are based on our current assumptions and expectations. These statements are typically accompanied by the words “expect,” “may,” “could,” “believe,” “would,” “might,” “anticipates,” or words of similar import. The principal forward-looking statements in this report include: Our financial performance, statements regarding the adequacy of and costs associated with our sources of liquidity, the process, timing, and effects of discontinuing our Canadian operations, the expected impact of the pharmacies and clinics sale transaction on our financial performance, the expected benefits of restructuring initiatives, the settlement of debt tendered and other debt maturities, the continued execution of our share repurchase program, our expected capital expenditures, the expected compliance with debt covenants, the expected impact of new accounting pronouncements, our intentions regarding future dividends, contributions and payments related to our pension plan, the expected return on plan assets, the expected outcome of, and adequacy of our reserves for, investigations, inquiries, claims and litigation, including those related to the 2013 data breach and discontinuing our Canadian operations, expected insurance recoveries, and the expected impact of changes in assumptions.
All such forward-looking statements are intended to enjoy the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, as amended. Although we believe there is a reasonable basis for the forward-looking statements, our actual results could be materially different. The most important factors which could cause our actual results to differ from our forward-looking statements are set forth on our description of risk factors in Item 1A of our Form 10-K for the fiscal year ended
January 30, 2016
, which should be read in conjunction with the forward-looking statements in this report. Forward-looking statements speak only as of the date they are made, and we do not undertake any obligation to update any forward-looking statement.