MINNEAPOLIS, Feb. 28,
2023 /PRNewswire/ --
Q4 2022 Highlights
- Comparable sales increased 0.7 percent, on top of 8.9
percent in Q4 2021, driven entirely by an increase in guest
traffic.
- Same-day services (in-store pickup, Drive Up, and Shipt),
which represent more than 10 percent of total sales, increased 4.3
percent in the quarter.
- Inventory at the end of the quarter was 3 percent lower than
in 2021, despite an increase in early receipts compared with last
year. Inventory in discretionary categories was approximately 13
percent lower than a year ago, partially offset by higher inventory
in frequency categories.
Full-Year 2022 Highlights
- Total revenue grew $3 billion
to $109 billion, from $106 billion in 2021. Total revenue has grown
more than $30 billion since
2019.
- Comparable sales grew 2.2 percent, on top of 12.7 percent in
2021.
- Comparable traffic grew 2.1 percent, on top of 12.3 percent
in 2021.
- All five core merchandise categories delivered unit share
growth, on top of strong share performance over the past several
years.
- The Company continues to invest in long-term growth plans
while pursuing efficiency initiatives.
For additional media materials, please
visit:
https://corporate.target.com/article/2023/02/q4-fy2022
Target Corporation (NYSE: TGT) today announced its
fourth-quarter and full-year 2022 results. The Company
reported fourth-quarter GAAP earnings per share (EPS) of
$1.89, compared with $3.21 in 2021, and $5.98 for full-year 2022, compared with
$14.10 in 2021. Adjusted
EPS1 was $1.89 for the
fourth quarter, compared with $3.19
in 2021, and $6.02 for the full-year,
compared with $13.56 in 2021.
Full-year 2021 GAAP EPS included a $335
million pretax gain on the sale of Dermstore, which was
excluded from Adjusted EPS. The attached tables provide a
reconciliation of non-GAAP to GAAP measures. All earnings per share
figures refer to diluted EPS.
1Adjusted EPS, a non-GAAP financial measure, excludes
the impact of certain discretely managed items. See the tables of
this release for additional information about the items that have
been excluded from Adjusted EPS.
"We're pleased that our business delivered comparable sales
growth in the fourth quarter, in what continues to be a very
challenging environment. Strength in Food & Beverage, Beauty
and Household Essentials offset ongoing softness in discretionary
categories. This performance highlights the benefit of our
multi-category merchandise assortment, which drives relevance with
our guests in any environment, and is a key reason we grew traffic
every quarter last year," said Brian
Cornell, chairman and chief executive officer of Target
Corporation.
"Looking ahead, we're focused on executing our long-term
strategy, including continued differentiation through
affordability, assortment, ease and convenience. At the same time,
we're planning our business cautiously in the near term to ensure
we remain agile and responsive to the current operating
environment. We're pleased that we entered the year in a very
healthy inventory position, reflecting our conservative approach in
discretionary categories and our commitment to reliability in our
frequency businesses. As we plan for the year ahead, we will
continue to make robust capital investments and pursue efficiency
opportunities in support of our long-term growth. We're proud of
the loyalty and trust we've built with our guests, and want to
thank our team for their ongoing commitment to delivering a truly
exceptional and differentiated retail experience."
Guidance
For first quarter 2023, the Company expects comparable sales in
a wide range, from a low-single digit decline to a low-single digit
increase, and an operating income margin rate of 4 to 5
percent. First quarter GAAP EPS and adjusted EPS are both
expected to range from $1.50 to
$1.90.
For the full year, the Company expects comparable sales in a
wide range from a low-single digit decline to a low-single digit
increase. Operating income is expected to grow more than
$1 billion, and GAAP EPS and adjusted
EPS are both expected to range from $7.75 to $8.75.
Over the next three years, the Company expects its operating
income margin rate will reach, and begin to move beyond, its
pre-pandemic rate of 6 percent, and believes it could reach an
operating income margin rate of 6 percent as early as fiscal 2024,
depending on the speed of recovery for the economy and consumer
demand.
Operating Results
The Company's total comparable sales grew 0.7 percent in the
fourth quarter, reflecting comparable stores sales growth of 1.9
percent and a comparable digital sales decline of (3.6) percent.
Total revenue of $31.4 billion grew
1.3 percent in the fourth quarter compared with last year, driven
by sales growth of 1.2 percent and an 8.4 percent increase in other
revenue. Operating income was $1.2
billion in fourth quarter 2022, down 44.7 percent from
$2.1 billion in 2021.
Full-year sales increased 2.8 percent to $107.6 billion from $104.6
billion last year, reflecting a 2.2 percent increase in
comparable sales combined with sales from non-mature stores.
Full-year total revenue of $109.1
billion grew 2.9 percent compared with 2021, reflecting
sales growth of 2.8 percent and a 9.8 percent increase in other
revenue.
Fourth quarter operating income margin rate was 3.7 percent
in 2022 compared with 6.8 percent in 2021. Fourth quarter gross
margin rate was 22.7 percent, compared with 25.7 percent in 2021,
reflecting pressure from higher clearance and promotional markdown
rates, higher net merchandise costs, and higher inventory shrink,
partially offset by favorable category mix.
Full-year operating income of $3.8
billion in 2022 was down 57.0 percent from $8.9 billion last year. Full-year gross margin
rate was 23.6 percent, compared with 28.3 percent in
2021, reflecting pressure from higher clearance and
promotional markdown rates, higher net merchandise and freight
costs, higher supply chain costs reflecting increased compensation
and headcount in the Company's distribution centers, and higher
inventory shrink.
Fourth quarter SG&A expense rate was 18.1 percent in 2022,
compared with 17.9 percent in 2021. Full-year SG&A
expense rate was 18.9 percent in 2022, compared with 18.6 percent
in 2021. Rate increases in both periods reflect the net
impact of cost increases across the business, including investments
in hourly team member wages, partially offset by lower incentive
compensation in 2022 compared to the prior year.
Interest Expense and Taxes
The Company's fourth quarter 2022 net interest expense was
$129 million, compared with
$104 million last year. Full-year
2022 net interest expense was $478
million, compared with $421
million in 2021. Higher interest expense in both the
fourth quarter and full-year reflect higher average long-term debt
and commercial paper balances.
Fourth quarter 2022 effective income tax rate was 16.1
percent, compared with 23.4 percent last year. The Company's
full-year 2022 effective income tax rate was 18.7 percent compared
with 22.0 percent in 2021. This decrease in both fourth
quarter and full-year tax rates was driven by significantly lower
earnings, amplifying the rate benefit of discrete items and tax
benefits.
Capital Deployment and Return on Invested Capital
The Company paid dividends of $497
million in the fourth quarter, compared with $432 million last year, reflecting a 20.0 percent
increase in the dividend per share, partially offset by a decline
in average share count.
The Company did not repurchase any shares in fourth quarter
2022. As of the end of the fourth quarter, the Company had
approximately $9.7 billion of
remaining capacity under the repurchase program approved by
Target's Board of Directors in August
2021.
For the trailing twelve months through fourth quarter 2022,
after-tax return on invested capital (ROIC) was 12.6 percent,
compared with 33.1 percent for the twelve months through fourth
quarter 2021. This decrease was driven primarily by lower
profitability coupled with an increase in invested capital. The
tables in this release provide additional information about the
Company's ROIC calculation.
Webcast Details
Target will webcast its financial community meeting, including a
Q&A session, beginning at 8:00 a.m.
CST today. Investors and the media are invited to listen to
the meeting at Corporate.Target.com/Investors (click on
"2023 Financial Community Meeting, including Fourth Quarter
and Full-Year 2022 Earnings" under "Events &
Presentations"). A replay of the webcast will be provided when
available.
Miscellaneous
Statements in this release regarding the Company's future
financial performance, including its fiscal 2023 first quarter and
full-year guidance and operating income margin rate guidance, are
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Such statements are
subject to risks and uncertainties which could cause the Company's
actions to differ materially. The most important risks and
uncertainties are described in Item 1A of the Company's Form 10-K
for the fiscal year ended January 29,
2022. Forward-looking statements speak only as of the date
they are made, and the Company does not undertake any obligation to
update any forward-looking statement.
About Target
Minneapolis-based Target
Corporation (NYSE: TGT) serves guests at nearly 2,000 stores and at
Target.com, with the purpose of helping all families discover the
joy of everyday life. Since 1946, Target has given 5% of its profit
to communities, which today equals millions of dollars a week.
Additional company information can be found by visiting its
corporate website and press center and by following
@TargetNews.
For more on the Target Foundation, click here.
TARGET
CORPORATION
Consolidated
Statements of Operations
|
|
|
Three Months Ended
|
|
|
|
Twelve Months
Ended
|
|
|
(millions, except per share data) (unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
Change
|
|
January 28,
2023
|
|
January 29,
2022
|
|
Change
|
Sales
|
|
$ 30,983
|
|
$ 30,616
|
|
1.2 %
|
|
$
107,588
|
|
$
104,611
|
|
2.8 %
|
Other
revenue
|
|
412
|
|
380
|
|
8.4
|
|
1,532
|
|
1,394
|
|
9.8
|
Total
revenue
|
|
31,395
|
|
30,996
|
|
1.3
|
|
109,120
|
|
106,005
|
|
2.9
|
Cost of
sales
|
|
23,946
|
|
22,761
|
|
5.2
|
|
82,229
|
|
74,963
|
|
9.7
|
Selling, general and
administrative expenses
|
|
5,675
|
|
5,535
|
|
2.5
|
|
20,658
|
|
19,752
|
|
4.6
|
Depreciation and
amortization (exclusive of depreciation included in cost of
sales)
|
|
615
|
|
605
|
|
1.6
|
|
2,385
|
|
2,344
|
|
1.8
|
Operating
income
|
|
1,159
|
|
2,095
|
|
(44.7)
|
|
3,848
|
|
8,946
|
|
(57.0)
|
Net interest
expense
|
|
129
|
|
104
|
|
24.6
|
|
478
|
|
421
|
|
13.4
|
Net other (income) /
expense
|
|
(13)
|
|
(26)
|
|
(47.5)
|
|
(48)
|
|
(382)
|
|
(87.4)
|
Earnings before income
taxes
|
|
1,043
|
|
2,017
|
|
(48.3)
|
|
3,418
|
|
8,907
|
|
(61.6)
|
Provision for income
taxes
|
|
167
|
|
473
|
|
(64.6)
|
|
638
|
|
1,961
|
|
(67.5)
|
Net earnings
|
|
$
876
|
|
$
1,544
|
|
(43.3) %
|
|
$
2,780
|
|
$
6,946
|
|
(60.0) %
|
Basic earnings per
share
|
|
$
1.90
|
|
$
3.24
|
|
(41.4) %
|
|
$
6.02
|
|
$
14.23
|
|
(57.7) %
|
Diluted earnings per
share
|
|
$
1.89
|
|
$
3.21
|
|
(41.1) %
|
|
$
5.98
|
|
$
14.10
|
|
(57.6) %
|
Weighted average common
shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
460.3
|
|
476.1
|
|
(3.3) %
|
|
462.1
|
|
488.1
|
|
(5.3) %
|
Diluted
|
|
462.7
|
|
480.6
|
|
(3.7) %
|
|
464.7
|
|
492.7
|
|
(5.7) %
|
Antidilutive
shares
|
|
1.2
|
|
—
|
|
|
|
1.1
|
|
—
|
|
|
Dividends declared per
share
|
|
$
1.08
|
|
$
0.90
|
|
20.0 %
|
|
$
4.14
|
|
$
3.38
|
|
22.5 %
|
TARGET
CORPORATION
Consolidated
Statements of Financial Position
|
(millions, except
footnotes) (unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
Assets
|
|
|
|
|
Cash and cash equivalents
|
|
$
2,229
|
|
$
5,911
|
Inventory
|
|
13,499
|
|
13,902
|
Other current
assets
|
|
2,118
|
|
1,760
|
Total current
assets
|
|
17,846
|
|
21,573
|
Property and
equipment
|
|
|
|
|
Land
|
|
6,231
|
|
6,164
|
Buildings and
improvements
|
|
34,746
|
|
32,985
|
Fixtures and
equipment
|
|
7,439
|
|
6,407
|
Computer hardware and
software
|
|
3,039
|
|
2,505
|
Construction-in-progress
|
|
2,688
|
|
1,257
|
Accumulated
depreciation
|
|
(22,631)
|
|
(21,137)
|
Property and
equipment, net
|
|
31,512
|
|
28,181
|
Operating lease
assets
|
|
2,657
|
|
2,556
|
Other noncurrent
assets
|
|
1,320
|
|
1,501
|
Total
assets
|
|
$
53,335
|
|
$
53,811
|
Liabilities and
shareholders' investment
|
|
|
|
|
Accounts
payable
|
|
$
13,487
|
|
$
15,478
|
Accrued and other
current liabilities
|
|
5,883
|
|
6,098
|
Current portion of
long-term debt and other borrowings
|
|
130
|
|
171
|
Total current
liabilities
|
|
19,500
|
|
21,747
|
Long-term debt and
other borrowings
|
|
16,009
|
|
13,549
|
Noncurrent operating
lease liabilities
|
|
2,638
|
|
2,493
|
Deferred income
taxes
|
|
2,196
|
|
1,566
|
Other noncurrent
liabilities
|
|
1,760
|
|
1,629
|
Total noncurrent
liabilities
|
|
22,603
|
|
19,237
|
Shareholders'
investment
|
|
|
|
|
Common
stock
|
|
38
|
|
39
|
Additional paid-in
capital
|
|
6,608
|
|
6,421
|
Retained
earnings
|
|
5,005
|
|
6,920
|
Accumulated other
comprehensive loss
|
|
(419)
|
|
(553)
|
Total shareholders'
investment
|
|
11,232
|
|
12,827
|
Total liabilities
and shareholders' investment
|
|
$
53,335
|
|
$
53,811
|
Common
Stock Authorized 6,000,000,000 shares, $0.0833 par value;
460,346,947 and 471,274,073 shares issued and outstanding as of
January 28, 2023, and January 29, 2022,
respectively.
|
|
Preferred
Stock Authorized 5,000,000 shares, $0.01 par value; no
shares were issued or outstanding during any period
presented.
|
TARGET
CORPORATION
Consolidated
Statements of Cash Flows
|
|
|
Twelve Months
Ended
|
(millions) (unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
Operating
activities
|
|
|
|
|
Net earnings
|
|
$
2,780
|
|
$
6,946
|
Adjustments to
reconcile net earnings to cash provided by operations:
|
|
|
|
|
Depreciation and
amortization
|
|
2,700
|
|
2,642
|
Share-based
compensation expense
|
|
220
|
|
228
|
Deferred income
taxes
|
|
582
|
|
522
|
Gain on Dermstore
sale
|
|
—
|
|
(335)
|
Noncash losses /
(gains) and other, net
|
|
172
|
|
67
|
Changes in operating
accounts:
|
|
|
|
|
Inventory
|
|
403
|
|
(3,249)
|
Other
assets
|
|
22
|
|
(78)
|
Accounts
payable
|
|
(2,237)
|
|
2,628
|
Accrued and other
liabilities
|
|
(624)
|
|
(746)
|
Cash provided by
operating activities
|
|
4,018
|
|
8,625
|
Investing
activities
|
|
|
|
|
Expenditures for
property and equipment
|
|
(5,528)
|
|
(3,544)
|
Proceeds from disposal
of property and equipment
|
|
8
|
|
27
|
Proceeds from
Dermstore sale
|
|
—
|
|
356
|
Other
investments
|
|
16
|
|
7
|
Cash required for
investing activities
|
|
(5,504)
|
|
(3,154)
|
Financing
activities
|
|
|
|
|
Additions to long-term
debt
|
|
2,625
|
|
1,972
|
Reductions of
long-term debt
|
|
(163)
|
|
(1,147)
|
Dividends
paid
|
|
(1,836)
|
|
(1,548)
|
Repurchase of
stock
|
|
(2,826)
|
|
(7,356)
|
Stock option
exercises
|
|
4
|
|
8
|
Cash required for
financing activities
|
|
(2,196)
|
|
(8,071)
|
Net decrease in cash
and cash equivalents
|
|
(3,682)
|
|
(2,600)
|
Cash and cash
equivalents at beginning of period
|
|
5,911
|
|
8,511
|
Cash and cash
equivalents at end of period
|
|
$
2,229
|
|
$
5,911
|
TARGET
CORPORATION
Operating
Results
|
|
Rate
Analysis
|
|
Three Months Ended
|
|
Twelve Months
Ended
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
Gross margin
rate
|
|
22.7 %
|
|
25.7 %
|
|
23.6 %
|
|
28.3 %
|
SG&A expense
rate
|
|
18.1
|
|
17.9
|
|
18.9
|
|
18.6
|
Depreciation and
amortization (exclusive of depreciation included in cost of sales)
expense rate
|
|
2.0
|
|
2.0
|
|
2.2
|
|
2.2
|
Operating income margin
rate
|
|
3.7
|
|
6.8
|
|
3.5
|
|
8.4
|
Note: Gross
margin rate is calculated as gross margin (sales less cost of
sales) divided by sales. All other rates are calculated by dividing
the applicable amount by total revenue. Other revenue includes $185
million and $734 million of profit-sharing income under our credit
card program agreement for the three and twelve months ended
January 28, 2023, respectively, and $183 million and $710
million for the three and twelve months ended January 29,
2022, respectively.
|
|
Comparable
Sales
|
|
Three Months Ended
|
|
Twelve Months
Ended
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
Comparable sales
change
|
|
0.7 %
|
|
8.9 %
|
|
2.2 %
|
|
12.7 %
|
Drivers of change in
comparable sales:
|
|
|
|
|
|
|
|
|
Number of
transactions
|
|
0.7
|
|
8.1
|
|
2.1
|
|
12.3
|
Average transaction
amount
|
|
0.0
|
|
0.7
|
|
0.1
|
|
0.4
|
|
Comparable Sales by
Channel
|
|
Three Months Ended
|
|
Twelve Months
Ended
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
Stores originated
comparable sales change
|
|
1.9 %
|
|
8.9 %
|
|
2.4 %
|
|
11.0 %
|
Digitally originated
comparable sales change
|
|
(3.6)
|
|
9.2
|
|
1.5
|
|
20.8
|
|
Sales by
Channel
|
|
Three Months Ended
|
|
Twelve Months
Ended
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
Stores
originated
|
|
79.2 %
|
|
78.2 %
|
|
81.4 %
|
|
81.1 %
|
Digitally
originated
|
|
20.8
|
|
21.8
|
|
18.6
|
|
18.9
|
Total
|
|
100 %
|
|
100 %
|
|
100 %
|
|
100 %
|
|
Sales by Fulfillment
Channel
|
|
Three Months Ended
|
|
Twelve Months
Ended
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
Stores
|
|
96.7 %
|
|
96.3 %
|
|
96.7 %
|
|
96.4 %
|
Other
|
|
3.3
|
|
3.7
|
|
3.3
|
|
3.6
|
Total
|
|
100 %
|
|
100 %
|
|
100 %
|
|
100 %
|
Note: Sales fulfilled
by stores include in-store purchases and digitally originated sales
fulfilled by shipping merchandise from stores to guests, Order
Pickup, Drive Up, and Shipt.
|
|
RedCard
Penetration
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
Total RedCard
Penetration
|
|
19.4 %
|
|
20.4 %
|
|
19.8 %
|
|
20.5 %
|
|
|
Number of Stores and
Retail Square Feet
|
|
Number of
Stores
|
|
Retail Square Feet
(a)
|
(unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 28,
2023
|
|
January 29,
2022
|
170,000 or more sq.
ft.
|
|
274
|
|
274
|
|
48,985
|
|
49,071
|
50,000 to 169,999 sq.
ft.
|
|
1,527
|
|
1,516
|
|
191,241
|
|
190,205
|
49,999 or less sq.
ft.
|
|
147
|
|
136
|
|
4,358
|
|
4,008
|
Total
|
|
1,948
|
|
1,926
|
|
244,584
|
|
243,284
|
(a) In
thousands, reflects total square feet less office, distribution
center, and vacant space.
|
TARGET CORPORATION
Reconciliation of Non-GAAP Financial Measures
To provide additional transparency, we have disclosed non-GAAP
adjusted diluted earnings per share (Adjusted EPS). This metric
excludes certain items presented below. We believe this information
is useful in providing period-to-period comparisons of the results
of our operations. This measure is not in accordance with, or an
alternative to, generally accepted accounting principles in
the United States (GAAP). The most
comparable GAAP measure is diluted earnings per share. Adjusted EPS
should not be considered in isolation or as a substitution for
analysis of our results as reported in accordance with GAAP. Other
companies may calculate Adjusted EPS differently, limiting the
usefulness of the measure for comparisons with other companies.
Reconciliation of
Non-GAAP
Adjusted
EPS
|
|
Three Months
Ended
|
|
|
|
January 28,
2023
|
|
January 29,
2022
|
|
|
(millions, except
per share data) (unaudited)
|
|
Pretax
|
|
Net of Tax
|
|
Per Share
|
|
Pretax
|
|
Net of Tax
|
|
Per Share
|
|
Change
|
GAAP diluted earnings
per share
|
|
|
|
|
|
$ 1.89
|
|
|
|
|
|
$ 3.21
|
|
(41.1) %
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
(a)
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$ (18)
|
|
$ (13)
|
|
$
(0.03)
|
|
|
Adjusted diluted
earnings per share
|
|
|
|
|
|
$ 1.89
|
|
|
|
|
|
$ 3.19
|
|
(40.6) %
|
|
Note: Amounts may not
foot due to rounding.
|
|
|
Reconciliation of
Non-GAAP
Adjusted
EPS
|
|
Twelve Months
Ended
|
|
|
|
January 28,
2023
|
|
January 29,
2022
|
|
|
(millions, except
per share data) (unaudited)
|
|
Pretax
|
|
Net of Tax
|
|
Per Share
|
|
Pretax
|
|
Net of Tax
|
|
Per Share
|
|
Change
|
GAAP diluted earnings
per share
|
|
|
|
|
|
$ 5.98
|
|
|
|
|
|
$
14.10
|
|
(57.6) %
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Dermstore
Sale
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$ (335)
|
|
$ (269)
|
|
$
(0.55)
|
|
|
Other
(a)
|
|
20
|
|
15
|
|
0.03
|
|
9
|
|
7
|
|
0.01
|
|
|
Adjusted diluted
earnings per share
|
|
|
|
|
|
$ 6.02
|
|
|
|
|
|
$
13.56
|
|
(55.7) %
|
Note: Amounts may not
foot due to rounding.
|
|
|
(a)
|
Other items unrelated
to current period operations, none of which were individually
significant.
|
Reconciliation of
Non-GAAP
Adjusted EPS
Guidance
|
Guidance
|
Q1 2023
|
|
Full Year
2023
|
(unaudited)
|
Per Share
|
|
Per Share
|
GAAP diluted earnings
per share guidance
|
$1.50 -
$1.90
|
|
$7.75 -
$8.75
|
Estimated
adjustments
|
|
|
|
Other
(a)
|
$
—
|
|
$
—
|
Adjusted diluted
earnings per share guidance
|
$1.50 -
$1.90
|
|
$7.75 -
$8.75
|
(a)
|
First quarter and
full-year 2023 GAAP EPS may include the impact of certain discrete
items, which will be excluded in calculating Adjusted EPS. In the
past, these items have included losses on the early retirement of
debt and certain other items that are discretely managed. The
Company is not currently aware of any such discrete
items.
|
Earnings before interest expense and income taxes (EBIT) and
earnings before interest expense, income taxes, depreciation and
amortization (EBITDA) are non-GAAP financial measures. We believe
these measures provide meaningful information about our operational
efficiency compared with our competitors by excluding the impact of
differences in tax jurisdictions and structures, debt levels, and,
for EBITDA, capital investment. These measures are not in
accordance with, or an alternative to, GAAP. The most comparable
GAAP measure is net earnings. EBIT and EBITDA should not be
considered in isolation or as a substitution for analysis of our
results as reported in accordance with GAAP. Other companies may
calculate EBIT and EBITDA differently, limiting the usefulness of
the measures for comparisons with other companies.
EBIT and
EBITDA
|
|
Three Months Ended
|
|
|
|
Twelve Months
Ended
|
|
|
(dollars in
millions) (unaudited)
|
|
January 28,
2023
|
|
January 29,
2022
|
|
Change
|
|
January 28,
2023
|
|
January 29,
2022
|
|
Change
|
Net earnings
|
|
$
876
|
|
$
1,544
|
|
(43.3) %
|
|
$
2,780
|
|
$
6,946
|
|
(60.0) %
|
+ Provision for
income taxes
|
|
167
|
|
473
|
|
(64.6)
|
|
638
|
|
1,961
|
|
(67.5)
|
+ Net interest
expense
|
|
129
|
|
104
|
|
24.6
|
|
478
|
|
421
|
|
13.4
|
EBIT
|
|
$
1,172
|
|
$
2,121
|
|
(44.7) %
|
|
$
3,896
|
|
$
9,328
|
|
(58.2) %
|
+ Total
depreciation and amortization (a)
|
|
697
|
|
690
|
|
0.9
|
|
2,700
|
|
2,642
|
|
2.2
|
EBITDA
|
|
$
1,869
|
|
$
2,811
|
|
(33.5) %
|
|
$
6,596
|
|
$
11,970
|
|
(44.9) %
|
(a)
|
Represents total
depreciation and amortization, including amounts classified within
Depreciation and Amortization and within Cost of Sales.
|
We have also disclosed after-tax ROIC, which is a ratio based on
GAAP information, with the exception of the add-back of operating
lease interest to operating income. We believe this metric is
useful in assessing the effectiveness of our capital allocation
over time. Other companies may calculate ROIC differently, limiting
the usefulness of the measure for comparisons with other
companies.
After-Tax Return on
Invested Capital
|
|
|
(dollars in
millions)
|
|
|
|
|
|
|
Trailing Twelve
Months
|
|
|
Numerator
|
|
January 28,
2023
|
|
January 29,
2022
|
|
|
Operating
income
|
|
$
3,848
|
|
$
8,946
|
|
|
+ Net other
income / (expense)
|
|
48
|
|
382
|
|
|
EBIT
|
|
3,896
|
|
9,328
|
|
|
+ Operating lease
interest (a)
|
|
93
|
|
87
|
|
|
- Income taxes
(b)
|
|
744
|
|
2,073
|
|
|
Net operating profit
after taxes
|
|
$
3,245
|
|
$
7,342
|
|
|
|
Denominator
|
|
January 28,
2023
|
|
January 29,
2022
|
|
January 30,
2021
|
Current portion of
long-term debt and other borrowings
|
|
$
130
|
|
$
171
|
|
$
1,144
|
+ Noncurrent
portion of long-term debt
|
|
16,009
|
|
13,549
|
|
11,536
|
+ Shareholders'
investment
|
|
11,232
|
|
12,827
|
|
14,440
|
+ Operating lease
liabilities (c)
|
|
2,934
|
|
2,747
|
|
2,429
|
- Cash and cash
equivalents
|
|
2,229
|
|
5,911
|
|
8,511
|
Invested
capital
|
|
$
28,076
|
|
$
23,383
|
|
$
21,038
|
Average invested
capital (d)
|
|
$
25,729
|
|
$
22,210
|
|
|
|
After-tax return on
invested capital
|
|
12.6 %
|
|
33.1 %
|
|
|
(a)
|
Represents the add-back
to operating income driven by the hypothetical interest expense we
would incur if the property under our operating leases were owned
or accounted for as finance leases. Calculated using the discount
rate for each lease and recorded as a component of rent expense
within SG&A. Operating lease interest is added back to
Operating Income in the ROIC calculation to control for differences
in capital structure between us and our competitors.
|
(b)
|
Calculated using the
effective tax rates, which were 18.7 percent and 22.0 percent for
the trailing twelve months ended January 28, 2023, and
January 29, 2022, respectively. For the twelve months ended
January 28, 2023, and January 29, 2022, includes tax
effect of $0.7 billion and $2.1 billion, respectively, related to
EBIT and $17 million and $19 million, respectively, related to
operating lease interest.
|
(c)
|
Total short-term and
long-term operating lease liabilities included within Accrued and
Other Current Liabilities and Noncurrent Operating Lease
Liabilities.
|
(d)
|
Average based on the
invested capital at the end of the current period and the invested
capital at the end of the comparable prior period.
|

View original content to download
multimedia:https://www.prnewswire.com/news-releases/target-corporation-reports-fourth-quarter-and-full-year-2022-earnings-301757208.html
SOURCE Target Corporation