MINNEAPOLIS, Aug. 16,
2023 /PRNewswire/ --
- The Company's second quarter operating income margin rate of
4.8 percent was more than 3 percentage points higher than last
year, driven by a higher gross margin rate.
- Second quarter GAAP and Adjusted EPS1 of
$1.80 was more than 4 times higher
than a year ago and above the high end of the Company's guidance
range, reflecting a meaningful profit recovery from last year's
inventory actions.
- Second quarter comparable sales declined 5.4
percent.
-
- Continued growth in frequency businesses (Essentials &
Beauty and Food & Beverage) partially offset declines in
discretionary categories.
- Same-day services grew nearly 4 percent, led by nearly 7
percent growth in Drive-Up.
- Inventory at the end of Q2 was 17 percent lower than last
year, reflecting a 25 percent reduction in discretionary
categories, partially offset by inventory investments to support
frequency categories, and strategic investments to support
long-term market-share opportunities.
- Given recent sales trends, the Company lowered its full year
sales and profit expectations. The Company now expects comparable
sales in a wide range around a mid-single digit decline for the
remainder of the year, and now expects full-year GAAP and Adjusted
EPS of $7.00 to $8.00.
For additional media materials, please
visit:
https://corporate.target.com/article/2023/08/q2-2023-earnings
Target Corporation (NYSE: TGT) today announced its second
quarter 2023 financial results, which reflected
stronger-than-expected profit performance on softer-than-expected
sales.
The Company reported second quarter GAAP and Adjusted earnings
per share1 (EPS) of $1.80,
up 357.6 percent from $0.39 in 2022.
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.
|
Brian Cornell, chair and chief
executive of Target Corporation, said, "Our second quarter
financial results clearly demonstrate the agility of our team and
the resilience of our business model, as we saw
better-than-expected profitability in the face of
softer-than-expected sales. With the benefit of a much-leaner
inventory position than a year ago, the team was able to quickly
respond to rapidly-changing topline trends throughout the second
quarter, while continuing to focus on the guest experience."
"As we move into the Fall, the team is gearing up for the
biggest seasons of the year, with a focus on continuing to serve
our guests with newness throughout our assortment. At the same
time, we continue to take a cautious approach to planning our
business, and have therefore adjusted our financial guidance in
anticipation of continued near-term challenges on the topline. This
approach, along with the long-term investments we're making in our
business and strategy, position us to deliver sustainable,
profitable growth in the years ahead."
Guidance
Given recent sales trends, Target now expects comparable sales
in a wide range around a mid-single digit decline for the remainder
of the year. The Company now expects full-year GAAP and Adjusted
EPS of $7.00 to $8.00, compared with the prior range of
$7.75 to $8.75.
For the third quarter, the Company expects comparable sales in a
wide range around a mid-single digit decline, and GAAP and Adjusted
EPS of $1.20 to $1.60.
Operating Results
Comparable sales declined 5.4 percent in the second quarter,
reflecting comparable store sales declines of 4.3 percent and
comparable digital sales declines of 10.5 percent. Total revenue of
$24.8 billion was 4.9 percent lower
than last year, reflecting a total sales decline of 4.9 percent
partially offset by a 1.3 percent increase in other revenue. Second
quarter operating income of $1.2
billion was 273.0 percent higher than last year, driven by a
higher gross margin rate.
Second quarter operating income margin rate was 4.8 percent
in 2023, compared with 1.2 percent in 2022. Second quarter gross
margin rate was 27.0 percent, compared with 21.5 percent in 2022,
reflecting lower markdowns and other inventory-related costs, lower
freight costs, retail price increases, and lower supply chain and
digital fulfillment costs. These benefits were partially offset by
higher inventory shrink. Second quarter SG&A expense rate was
20.9 percent in 2023, compared with 19.2 percent in 2022,
reflecting the de-leveraging impact of lower sales combined with
higher costs, including continued investments in pay and benefits
and inflationary pressures throughout our business, partially
offset by disciplined cost management.
Interest Expense and Taxes
The Company's second quarter 2023 net interest expense was
$141 million, compared with
$112 million last year, reflecting
higher average long-term debt balances combined with the impact of
higher floating interest rates.
Second quarter 2023 effective income tax rate was 22.2
percent, compared with the prior year rate of 15.8 percent.
The rate increase was driven by higher earnings, which diluted the
benefit of fixed and discrete tax items.
Capital Deployment and Return on Invested Capital
The Company paid dividends of $499
million in the second quarter, compared with $417 million last year, primarily driven by a
20.0 percent increase in the dividend per share.
The Company did not repurchase any stock in the second
quarter. As of the end of the 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 second quarter 2023,
after-tax return on invested capital (ROIC) was 13.7 percent,
compared with 18.4 percent for the trailing twelve months through
second quarter 2022. The decrease in ROIC 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 second quarter earnings conference call
at 7:00 a.m. CT today. Investors and
the media are invited to listen to the meeting at
Corporate.Target.com/Investors (click on "Q2 2023 Target
Corporation Earnings Conference Call" under "Events &
Presentations"). A replay of the webcast will be provided when
available. The replay number is 1-866-360-8712.
Miscellaneous
Statements in this release regarding the Company's future
financial performance, including its fiscal 2023 third quarter and
full-year 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 results 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 28, 2023. 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 the
corporate website (corporate.target.com) and press center.
TARGET
CORPORATION
|
|
Consolidated
Statements of Operations
|
|
|
Three Months Ended
|
|
|
|
Six Months
Ended
|
|
|
(millions, except per share data) (unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Change
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Change
|
Sales
|
|
$
24,384
|
|
$
25,653
|
|
(4.9) %
|
|
$
49,332
|
|
$
50,483
|
|
(2.3) %
|
Other
revenue
|
|
389
|
|
384
|
|
1.3
|
|
763
|
|
724
|
|
5.5
|
Total
revenue
|
|
24,773
|
|
26,037
|
|
(4.9)
|
|
50,095
|
|
51,207
|
|
(2.2)
|
Cost of
sales
|
|
17,798
|
|
20,142
|
|
(11.6)
|
|
36,184
|
|
38,603
|
|
(6.3)
|
Selling, general and
administrative expenses
|
|
5,184
|
|
5,002
|
|
3.6
|
|
10,209
|
|
9,764
|
|
4.6
|
Depreciation and
amortization (exclusive of depreciation included in cost of
sales)
|
|
594
|
|
572
|
|
3.9
|
|
1,177
|
|
1,173
|
|
0.4
|
Operating
income
|
|
1,197
|
|
321
|
|
273.0
|
|
2,525
|
|
1,667
|
|
51.5
|
Net interest
expense
|
|
141
|
|
112
|
|
26.3
|
|
288
|
|
224
|
|
28.7
|
Net other
income
|
|
(16)
|
|
(8)
|
|
102.0
|
|
(39)
|
|
(23)
|
|
73.6
|
Earnings before income
taxes
|
|
1,072
|
|
217
|
|
393.6
|
|
2,276
|
|
1,466
|
|
55.3
|
Provision for income
taxes
|
|
237
|
|
34
|
|
591.2
|
|
491
|
|
274
|
|
79.4
|
Net earnings
|
|
$
835
|
|
$
183
|
|
356.5 %
|
|
$
1,785
|
|
$
1,192
|
|
49.8 %
|
Basic earnings per
share
|
|
$
1.81
|
|
$
0.40
|
|
356.4 %
|
|
$
3.87
|
|
$
2.57
|
|
50.6 %
|
Diluted earnings per
share
|
|
$
1.80
|
|
$
0.39
|
|
357.6 %
|
|
$
3.86
|
|
$
2.55
|
|
51.1 %
|
Weighted average common
shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
461.6
|
|
461.5
|
|
0.0 %
|
|
461.3
|
|
463.8
|
|
(0.5) %
|
Diluted
|
|
462.5
|
|
463.6
|
|
(0.2) %
|
|
462.7
|
|
466.8
|
|
(0.9) %
|
Antidilutive
shares
|
|
2.9
|
|
1.3
|
|
|
|
2.4
|
|
1.0
|
|
|
Dividends declared per
share
|
|
$
1.10
|
|
$
1.08
|
|
1.9 %
|
|
$
2.18
|
|
$
1.98
|
|
10.1 %
|
TARGET
CORPORATION
|
|
Consolidated
Statements of Financial Position
|
(millions, except
footnotes) (unaudited)
|
|
July 29,
2023
|
|
January 28,
2023
|
|
July 30,
2022
|
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
1,617
|
|
$
2,229
|
|
$
1,117
|
Inventory
|
|
12,684
|
|
13,499
|
|
15,320
|
Other current
assets
|
|
1,797
|
|
2,118
|
|
2,016
|
Total current
assets
|
|
16,098
|
|
17,846
|
|
18,453
|
Property and
equipment
|
|
|
|
|
|
|
Land
|
|
6,504
|
|
6,231
|
|
6,161
|
Buildings and
improvements
|
|
35,889
|
|
34,746
|
|
33,694
|
Fixtures and
equipment
|
|
7,936
|
|
7,439
|
|
6,744
|
Computer hardware and
software
|
|
3,178
|
|
3,039
|
|
2,684
|
Construction-in-progress
|
|
2,641
|
|
2,688
|
|
2,245
|
Accumulated
depreciation
|
|
(23,201)
|
|
(22,631)
|
|
(21,708)
|
Property and
equipment, net
|
|
32,947
|
|
31,512
|
|
29,820
|
Operating lease
assets
|
|
2,840
|
|
2,657
|
|
2,542
|
Other noncurrent
assets
|
|
1,321
|
|
1,320
|
|
1,655
|
Total
assets
|
|
$
53,206
|
|
$
53,335
|
|
$
52,470
|
Liabilities and
shareholders' investment
|
|
|
|
|
|
|
Accounts
payable
|
|
$
12,278
|
|
$
13,487
|
|
$
14,891
|
Accrued and other
current liabilities
|
|
5,948
|
|
5,883
|
|
5,905
|
Current portion of
long-term debt and other borrowings
|
|
1,106
|
|
130
|
|
1,649
|
Total current
liabilities
|
|
19,332
|
|
19,500
|
|
22,445
|
Long-term debt and
other borrowings
|
|
14,926
|
|
16,009
|
|
13,453
|
Noncurrent operating
lease liabilities
|
|
2,798
|
|
2,638
|
|
2,543
|
Deferred income
taxes
|
|
2,334
|
|
2,196
|
|
1,862
|
Other noncurrent
liabilities
|
|
1,826
|
|
1,760
|
|
1,575
|
Total noncurrent
liabilities
|
|
21,884
|
|
22,603
|
|
19,433
|
Shareholders'
investment
|
|
|
|
|
|
|
Common
stock
|
|
38
|
|
38
|
|
38
|
Additional paid-in
capital
|
|
6,610
|
|
6,608
|
|
6,502
|
Retained
earnings
|
|
5,767
|
|
5,005
|
|
4,421
|
Accumulated other
comprehensive loss
|
|
(425)
|
|
(419)
|
|
(369)
|
Total shareholders'
investment
|
|
11,990
|
|
11,232
|
|
10,592
|
Total liabilities
and shareholders' investment
|
|
$
53,206
|
|
$
53,335
|
|
$
52,470
|
Common
Stock Authorized 6,000,000,000 shares, $0.0833 par value;
461,600,640, 460,346,947, and 460,236,393 shares issued and
outstanding as of July 29, 2023, January 28, 2023, and
July 30, 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
|
|
|
Six Months
Ended
|
(millions) (unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
Operating
activities
|
|
|
|
|
Net earnings
|
|
$
1,785
|
|
$
1,192
|
Adjustments to
reconcile net earnings to cash (required for) provided by operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
|
1,350
|
|
1,329
|
Share-based
compensation expense
|
|
107
|
|
122
|
Deferred income
taxes
|
|
141
|
|
227
|
Noncash losses /
(gains) and other, net
|
|
11
|
|
108
|
Changes in operating
accounts:
|
|
|
|
|
Inventory
|
|
815
|
|
(1,418)
|
Other
assets
|
|
62
|
|
(179)
|
Accounts
payable
|
|
(1,137)
|
|
(784)
|
Accrued and other
liabilities
|
|
264
|
|
(644)
|
Cash provided by
(required for) operating activities
|
|
3,398
|
|
(47)
|
Investing
activities
|
|
|
|
|
Expenditures for
property and equipment
|
|
(2,825)
|
|
(2,523)
|
Proceeds from disposal
of property and equipment
|
|
6
|
|
4
|
Other
investments
|
|
(2)
|
|
1
|
Cash required for
investing activities
|
|
(2,821)
|
|
(2,518)
|
Financing
activities
|
|
|
|
|
Change in commercial
paper, net
|
|
—
|
|
1,545
|
Reductions of
long-term debt
|
|
(72)
|
|
(113)
|
Dividends
paid
|
|
(996)
|
|
(842)
|
Repurchase of
stock
|
|
—
|
|
(2,646)
|
Shares withheld for
taxes on share-based compensation
|
|
(121)
|
|
(175)
|
Stock option
exercises
|
|
—
|
|
2
|
Cash required for
financing activities
|
|
(1,189)
|
|
(2,229)
|
Net decrease in cash
and cash equivalents
|
|
(612)
|
|
(4,794)
|
Cash and cash
equivalents at beginning of period
|
|
2,229
|
|
5,911
|
Cash and cash
equivalents at end of period
|
|
$
1,617
|
|
$
1,117
|
TARGET
CORPORATION
|
|
Operating
Results
|
|
Rate
Analysis
|
|
Three Months
Ended
|
|
Six Months
Ended
|
(unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
July 30,
2022
|
Gross margin
rate
|
|
27.0 %
|
|
21.5 %
|
|
26.7 %
|
|
23.5 %
|
SG&A expense
rate
|
|
20.9
|
|
19.2
|
|
20.4
|
|
19.1
|
Depreciation and
amortization expense rate (exclusive of depreciation included in
cost of sales)
|
|
2.4
|
|
2.2
|
|
2.3
|
|
2.3
|
Operating income margin
rate
|
|
4.8
|
|
1.2
|
|
5.0
|
|
3.3
|
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 $169 million and
$343 million of profit-sharing income under our credit card program
agreement for the three and six months ended July 29, 2023,
respectively, and $181 million and $366 million for the three and
six months ended July 30, 2022, respectively.
|
Comparable
Sales
|
|
Three Months Ended
|
|
Six Months
Ended
|
|
(unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Comparable sales
change
|
|
(5.4) %
|
|
2.6 %
|
|
(2.8) %
|
|
3.0 %
|
|
Drivers of change in
comparable sales
|
|
|
|
|
|
|
|
|
|
Number of transactions
(traffic)
|
|
(4.8)
|
|
2.7
|
|
(2.0)
|
|
3.3
|
|
Average transaction
amount
|
|
(0.7)
|
|
0.0
|
|
(0.8)
|
|
(0.3)
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Sales by
Channel
|
|
Three Months Ended
|
|
Six Months
Ended
|
(unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
July 30,
2022
|
Stores originated
comparable sales change
|
|
(4.3) %
|
|
1.3 %
|
|
(1.8) %
|
|
2.3 %
|
Digitally originated
comparable sales change
|
|
(10.5)
|
|
9.0
|
|
(7.0)
|
|
6.1
|
|
|
|
|
|
|
|
|
|
Sales by
Channel
|
|
Three Months Ended
|
|
Six Months
Ended
|
|
(unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Stores
originated
|
|
83.1 %
|
|
82.1 %
|
|
82.8 %
|
|
81.9 %
|
|
Digitally
originated
|
|
16.9
|
|
17.9
|
|
17.2
|
|
18.1
|
|
Total
|
|
100 %
|
|
100 %
|
|
100 %
|
|
100 %
|
|
|
|
Sales by
Fulfillment Channel
|
|
Three Months Ended
|
|
Six Months
Ended
|
|
(unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Stores
|
|
97.6 %
|
|
96.6 %
|
|
97.4 %
|
|
96.6 %
|
|
Other
|
|
2.4
|
|
3.4
|
|
2.6
|
|
3.4
|
|
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
|
|
Six Months
Ended
|
(unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
July 30,
2022
|
Total RedCard
Penetration
|
|
18.6 %
|
|
20.1 %
|
|
18.8 %
|
|
20.2 %
|
Number of Stores and
Retail Square Feet
|
|
Number of
Stores
|
|
Retail Square Feet
(a)
|
(unaudited)
|
|
July 29,
2023
|
|
January 28,
2023
|
|
July 30,
2022
|
|
July 29,
2023
|
|
January 28,
2023
|
|
July 30,
2022
|
170,000 or more sq.
ft.
|
|
274
|
|
274
|
|
273
|
|
48,995
|
|
48,985
|
|
48,798
|
50,000 to 169,999 sq.
ft.
|
|
1,534
|
|
1,527
|
|
1,521
|
|
191,947
|
|
191,241
|
|
190,734
|
49,999 or less sq.
ft.
|
|
147
|
|
147
|
|
143
|
|
4,404
|
|
4,358
|
|
4,256
|
Total
|
|
1,955
|
|
1,948
|
|
1,937
|
|
245,346
|
|
244,584
|
|
243,788
|
(a) In thousands; reflects
total square feet less office, supply chain facilities, 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, 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
|
|
|
|
July 29,
2023
|
|
July 30,
2022
|
|
|
(millions, except
per share data) (unaudited)
|
|
Pretax
|
|
Net of Tax
|
|
Per Share
|
|
Pretax
|
|
Net of Tax
|
|
Per Share
|
|
Change
|
GAAP and adjusted
diluted earnings per share
|
|
|
|
|
|
$ 1.80
|
|
|
|
|
|
$ 0.39
|
|
357.6 %
|
|
Reconciliation of
Non-GAAP
Adjusted
EPS
|
|
Six Months
Ended
|
|
|
|
July 29,
2023
|
|
July 30,
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
|
|
|
|
|
|
$ 3.86
|
|
|
|
|
|
$ 2.55
|
|
51.1 %
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
(a)
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$
20
|
|
$
15
|
|
$ 0.03
|
|
|
Adjusted diluted
earnings per share
|
|
|
|
|
|
$ 3.86
|
|
|
|
|
|
$ 2.59
|
|
49.2 %
|
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
|
Q3 2023
|
|
Full Year
2023
|
(unaudited)
|
Per Share
|
|
Per Share
|
GAAP diluted earnings
per share guidance
|
$1.20 -
$1.60
|
|
$7.00 -
$8.00
|
Estimated
adjustments
|
|
|
|
Other
(a)
|
$
—
|
|
$
—
|
Adjusted diluted
earnings per share guidance
|
$1.20 -
$1.60
|
|
$7.00 -
$8.00
|
(a)
|
Third 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
|
|
|
|
Six Months
Ended
|
|
|
(dollars in
millions) (unaudited)
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Change
|
|
July 29,
2023
|
|
July 30,
2022
|
|
Change
|
Net earnings
|
|
$
835
|
|
$
183
|
|
356.5 %
|
|
$
1,785
|
|
$
1,192
|
|
49.8 %
|
+ Provision for
income taxes
|
|
237
|
|
34
|
|
591.2
|
|
491
|
|
274
|
|
79.4
|
+ Net interest
expense
|
|
141
|
|
112
|
|
26.3
|
|
288
|
|
224
|
|
28.7
|
EBIT
|
|
$
1,213
|
|
$
329
|
|
268.8 %
|
|
$
2,564
|
|
$
1,690
|
|
51.8 %
|
+ Total
depreciation and amortization (a)
|
|
683
|
|
650
|
|
5.0
|
|
1,350
|
|
1,329
|
|
1.5
|
EBITDA
|
|
$
1,896
|
|
$
979
|
|
93.6 %
|
|
$
3,914
|
|
$
3,019
|
|
29.6 %
|
(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) (unaudited)
|
|
|
|
|
|
|
Trailing Twelve
Months
|
|
|
Numerator
|
|
July 29,
2023
|
|
July 30,
2022
|
|
|
Operating
income
|
|
$
4,706
|
|
$
5,773
|
|
|
+ Net other
income
|
|
65
|
|
54
|
|
|
EBIT
|
|
4,771
|
|
5,827
|
|
|
+ Operating lease
interest (a)
|
|
102
|
|
88
|
|
|
- Income
taxes (b)
|
|
986
|
|
1,282
|
|
|
Net operating profit
after taxes
|
|
$
3,887
|
|
$
4,633
|
|
|
Denominator
|
|
July 29,
2023
|
|
July 30,
2022
|
|
July 31,
2021
|
Current portion of
long-term debt and other borrowings
|
|
$
1,106
|
|
$
1,649
|
|
$
1,190
|
+ Noncurrent
portion of long-term debt
|
|
14,926
|
|
13,453
|
|
11,589
|
+ Shareholders'
investment
|
|
11,990
|
|
10,592
|
|
14,860
|
+ Operating lease
liabilities (c)
|
|
3,104
|
|
2,823
|
|
2,695
|
- Cash
and cash equivalents
|
|
1,617
|
|
1,117
|
|
7,368
|
Invested
capital
|
|
$
29,509
|
|
$
27,400
|
|
$
22,966
|
Average invested
capital (d)
|
|
$
28,454
|
|
$
25,183
|
|
|
|
After-tax return on
invested capital
|
|
13.7 %
|
|
18.4 %
|
|
|
|
|
(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 20.2 percent and 21.7 percent for
the trailing twelve months ended July 29, 2023, and
July 30, 2022, respectively. For the twelve months ended
July 29, 2023, and July 30, 2022, includes tax effect
of $1.0 billion and $1.3 billion, respectively, related
to EBIT, and $20 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, respectively.
|
(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-second-quarter-earnings-301901753.html
SOURCE Target Corporation