Target Corporation Reports Third Quarter Earnings
Target reported a strong third quarter in 2020, with comparable sales growing by 20.7% and digital sales increasing 155%. Total revenue reached $22.6 billion, a 21.3% increase from last year. GAAP EPS from continuing operations was $2.01, up 46.3%, while Adjusted EPS rose 105.1% to $2.79. Operating income surged 93.1% to $1.9 billion, with a 30.6% gross margin. The company gained over $6 billion in market share and plans to resume share repurchases in 2021.
- Comparable sales grew 20.7%.
- Digital sales surged 155%, contributing significantly to overall growth.
- Total revenue reached $22.6 billion, up 21.3%.
- GAAP EPS from continuing operations rose 46.3% to $2.01.
- Adjusted EPS increased 105.1% to $2.79.
- Operating income rose 93.1% to $1.9 billion.
- The company gained over $6 billion in market share.
- Plan to resume share repurchases in 2021.
- Net interest expense increased significantly to $632 million due to early debt retirement costs.
- Gross margin pressure from higher digital fulfillment and supply chain costs.
MINNEAPOLIS, Nov. 18, 2020 /PRNewswire/ --
- Third quarter comparable sales grew 20.7 percent
- Comparable traffic grew 4.5 percent, and average ticket grew 15.6 percent
- Store comparable sales increased 9.9 percent
- Digital comparable sales grew 155 percent, accounting for 10.9 percentage points of Target's comparable sales growth
- Same-day services (Order Pick Up, Drive Up and Shipt) grew 217 percent
- More than 95 percent of Target's third quarter sales were fulfilled by its stores
- Throughout the third quarter, the Company continued to gain market share across all five of its core merchandising categories. Year to date, the Company has gained more than
$6 billion in market share. - Third quarter GAAP EPS from continuing operations of
$2.01 was 46.3 percent higher than last year. Third quarter Adjusted EPS1 of$2.79 was 105.1 percent higher than last year, as strong operating performance offset continued investments in team member pay and benefits and safety measures to protect guests and team members. - For additional media materials, please visit: https://corporate.target.com/article/2020/11/q3-2020-earnings
Target Corporation (NYSE: TGT) today announced its third quarter 2020 financial results, which reflected continued, robust growth in both sales and profitability. The Company reported third quarter GAAP earnings per share (EPS) from continuing operations of
"Our strong results in 2020 reflect the benefits of our multi-year effort to build a durable and flexible model, with a differentiated assortment and a suite of industry-leading fulfillment options — all brought to life through the passion and effort of our team. As a result, we've seen a deepening level of engagement and trust from our guests. The result is unprecedented market share gains and historically strong sales growth, both in our stores and our digital channels," said Brian Cornell, chairman and chief executive officer of Target Corporation. "In preparation for the holiday season, we focused first on the safety of our guests and our team, making changes to eliminate crowds while enhancing our fast-growing, contactless options like in-store pickup, Drive Up and Shipt. In a holiday season that will feel different for our guests, we're committed to helping them navigate the season safely, as they find new ways to celebrate with family and friends."
Fiscal 2020 Guidance
During the first quarter, the Company withdrew its guidance given the unusually wide range of potential outcomes, in light of the highly fluid and uncertain outlook for consumer shopping patterns and the impact of COVID-19.
Operating Results
The Company's total comparable sales grew 20.7 percent in the third quarter, reflecting comparable stores sales growth of 9.9 percent and digital sales growth of 155 percent. Total revenue of
Third quarter operating income margin rate was 8.5 percent in 2020 compared with 5.4 percent in 2019. Third quarter gross margin rate was 30.6 percent, compared with 29.8 percent in 2019, reflecting the benefit of merchandising actions, primarily from exceptionally low markdown rates, partially offset by the impact of higher digital fulfillment and supply chain costs, along with unfavorable category mix. Third quarter SG&A expense rate was 20.5 percent in 2020, compared with 22.3 percent in 2019, reflecting the benefit of leverage from strong sales growth, partially offset by the net impact of other factors, primarily investments in team member pay, benefits, and safety.
Interest Expense and Taxes
The Company's third quarter 2020 net interest expense was
Third quarter 2020 effective income tax rate was 21.9 percent, in line with 21.7 percent last year.
Capital Deployment and Return on Invested Capital
The Company paid dividends of
The Company has recently taken a number of actions in light of its strong operating performance and cash position.
- Today, the Company announced it has lifted its share repurchase suspension, which it had announced on March 25, at a time of unusually high uncertainty following the onset of the COVID-19 pandemic. The Company expects to resume share repurchases in 2021, consistent with its long-standing capital deployment policies and within the limits of its strong, middle-A credit ratings. As of the end of the third quarter, the Company had approximately
$4.5 billion of remaining capacity under the repurchase program approved by Target's Board of Directors in September 2019. - In October, the Company executed a debt tender offer, deploying
$2.3 billion in cash to retire$1.8 billion of long-term debt. - In early November, the Company terminated a supplementary 364 day credit facility, which had been secured in April given the uncertainty around COVID-19.
For the trailing twelve months through third quarter 2020, after-tax return on invested capital (ROIC) was 19.9 percent, compared with 15.0 percent for the twelve months through third quarter 2019. The increase to ROIC was driven primarily by increased profitability combined with a decrease in the base of invested capital. The tables in this release provide additional information about the Company's ROIC calculation.
Webcast Details
Target will webcast its third quarter earnings conference call at 7:00 a.m. CT today. Investors and the media are invited to listen to the meeting at Investors.Target.com (click "investors" then click on "events & presentations"). A replay of the webcast will be provided when available. The replay number is 1-866-454-1406.
Miscellaneous
The statement in this release regarding the Company's expected resumption of share repurchase activity in 2021 is a forward-looking statement within the meaning of the Private Securities Litigation Reform Act of 1995. Such statement is 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 Feb. 1, 2020 and Item 1A of the Company's Form 10-Q for the fiscal quarter ended May 2, 2020. 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 1,900 stores and at Target.com. Since 1946, Target has given
For more on the Target Foundation, click here.
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. |
TARGET CORPORATION
Consolidated Statements of Operations | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
(millions, except per share data) (unaudited) | October 31, 2020 | November 2, 2019 | Change | October 31, 2020 | November 2, 2019 | Change | ||||||||||||||||
Sales | $ | 22,336 | $ | 18,414 | 21.3 | % | $ | 64,403 | $ | 53,997 | 19.3 | % | ||||||||||
Other revenue | 296 | 251 | 18.1 | 819 | 716 | 14.3 | ||||||||||||||||
Total revenue | 22,632 | 18,665 | 21.3 | 65,222 | 54,713 | 19.2 | ||||||||||||||||
Cost of sales | 15,509 | 12,935 | 19.9 | 45,692 | 37,808 | 20.9 | ||||||||||||||||
Selling, general and administrative expenses | 4,647 | 4,153 | 11.9 | 13,167 | 11,728 | 12.3 | ||||||||||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 541 | 575 | (5.8) | 1,660 | 1,717 | (3.3) | ||||||||||||||||
Operating income | 1,935 | 1,002 | 93.1 | 4,703 | 3,460 | 35.9 | ||||||||||||||||
Net interest expense | 632 | 113 | 457.7 | 871 | 359 | 142.6 | ||||||||||||||||
Net other (income) / expense | 5 | (12) | (148.5) | 16 | (38) | (144.1) | ||||||||||||||||
Earnings from continuing operations before income taxes | 1,298 | 901 | 44.1 | 3,816 | 3,139 | 21.6 | ||||||||||||||||
Provision for income taxes | 284 | 195 | 45.7 | 828 | 703 | 17.8 | ||||||||||||||||
Net earnings from continuing operations | 1,014 | 706 | 43.6 | 2,988 | 2,436 | 22.6 | ||||||||||||||||
Discontinued operations, net of tax | — | 8 | — | 11 | ||||||||||||||||||
Net earnings | $ | 1,014 | $ | 714 | 41.9 | % | $ | 2,988 | $ | 2,447 | 22.1 | % | ||||||||||
Basic earnings per share | ||||||||||||||||||||||
Continuing operations | $ | 2.02 | $ | 1.38 | 46.2 | % | $ | 5.97 | $ | 4.75 | 25.6 | % | ||||||||||
Discontinued operations | — | 0.02 | — | 0.02 | ||||||||||||||||||
Net earnings per share | $ | 2.02 | $ | 1.40 | 44.5 | % | $ | 5.97 | $ | 4.77 | 25.0 | % | ||||||||||
Diluted earnings per share | ||||||||||||||||||||||
Continuing operations | $ | 2.01 | $ | 1.37 | 46.3 | % | $ | 5.91 | $ | 4.71 | 25.5 | % | ||||||||||
Discontinued operations | — | 0.02 | — | 0.02 | ||||||||||||||||||
Net earnings per share | $ | 2.01 | $ | 1.39 | 44.5 | % | $ | 5.91 | $ | 4.74 | 24.9 | % | ||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||
Basic | 500.6 | 509.7 | (1.8) | % | 500.6 | 512.5 | (2.3) | % | ||||||||||||||
Diluted | 505.4 | 514.8 | (1.8) | % | 505.2 | 516.8 | (2.2) | % | ||||||||||||||
Antidilutive shares | — | — | — | — | ||||||||||||||||||
Dividends declared per share | $ | 0.68 | $ | 0.66 | 3.0 | % | $ | 2.02 | $ | 1.96 | 3.1 | % | ||||||||||
Note: Per share amounts may not foot due to rounding. |
TARGET CORPORATION
Consolidated Statements of Financial Position | ||||||||||||
(millions, except footnotes) (unaudited) | October 31, 2020 | February 1, 2020 | November 2, 2019 | |||||||||
Assets | ||||||||||||
Cash and cash equivalents | $ | 5,996 | $ | 2,577 | $ | 969 | ||||||
Inventory | 12,712 | 8,992 | 11,396 | |||||||||
Other current assets | 1,601 | 1,333 | 1,440 | |||||||||
Total current assets | 20,309 | 12,902 | 13,805 | |||||||||
Property and equipment | ||||||||||||
Land | 6,063 | 6,036 | 6,040 | |||||||||
Buildings and improvements | 31,398 | 30,603 | 30,467 | |||||||||
Fixtures and equipment | 5,843 | 6,083 | 6,032 | |||||||||
Computer hardware and software | 2,706 | 2,692 | 2,636 | |||||||||
Construction-in-progress | 518 | 533 | 298 | |||||||||
Accumulated depreciation | (19,755) | (19,664) | (19,089) | |||||||||
Property and equipment, net | 26,773 | 26,283 | 26,384 | |||||||||
Operating lease assets | 2,208 | 2,236 | 2,151 | |||||||||
Other noncurrent assets | 1,371 | 1,358 | 1,401 | |||||||||
Total assets | $ | 50,661 | $ | 42,779 | $ | 43,741 | ||||||
Liabilities and shareholders' investment | ||||||||||||
Accounts payable | $ | 14,203 | $ | 9,920 | $ | 11,258 | ||||||
Accrued and other current liabilities | 5,023 | 4,406 | 4,191 | |||||||||
Current portion of long-term debt and other borrowings | 131 | 161 | 1,159 | |||||||||
Total current liabilities | 19,357 | 14,487 | 16,608 | |||||||||
Long-term debt and other borrowings | 12,490 | 11,338 | 10,513 | |||||||||
Noncurrent operating lease liabilities | 2,196 | 2,275 | 2,208 | |||||||||
Deferred income taxes | 1,171 | 1,122 | 1,215 | |||||||||
Other noncurrent liabilities | 2,128 | 1,724 | 1,652 | |||||||||
Total noncurrent liabilities | 17,985 | 16,459 | 15,588 | |||||||||
Shareholders' investment | ||||||||||||
Common stock | 42 | 42 | 42 | |||||||||
Additional paid-in capital | 6,285 | 6,226 | 6,006 | |||||||||
Retained earnings | 7,789 | 6,433 | 6,270 | |||||||||
Accumulated other comprehensive loss | (797) | (868) | (773) | |||||||||
Total shareholders' investment | 13,319 | 11,833 | 11,545 | |||||||||
Total liabilities and shareholders' investment | $ | 50,661 | $ | 42,779 | $ | 43,741 |
Common Stock Authorized 6,000,000,000 shares,
Preferred Stock Authorized 5,000,000 shares,
TARGET CORPORATION
Consolidated Statements of Cash Flows | ||||||||
Nine Months Ended | ||||||||
(millions) (unaudited) | October 31, 2020 | November 2, 2019 | ||||||
Operating activities | ||||||||
Net earnings | $ | 2,988 | $ | 2,447 | ||||
Earnings from discontinued operations, net of tax | — | 11 | ||||||
Net earnings from continuing operations | 2,988 | 2,436 | ||||||
Adjustments to reconcile net earnings to cash provided by operations: | ||||||||
Depreciation and amortization | 1,848 | 1,905 | ||||||
Share-based compensation expense | 161 | 116 | ||||||
Deferred income taxes | 26 | 235 | ||||||
Loss on debt extinguishment | 512 | — | ||||||
Noncash losses / (gains) and other, net | 124 | 6 | ||||||
Changes in operating accounts: | ||||||||
Inventory | (3,720) | (1,899) | ||||||
Other assets | (174) | (10) | ||||||
Accounts payable | 4,287 | 1,473 | ||||||
Accrued and other liabilities | 992 | (121) | ||||||
Cash provided by operating activities—continuing operations | 7,044 | 4,141 | ||||||
Cash provided by operating activities—discontinued operations | — | 18 | ||||||
Cash provided by operations | 7,044 | 4,159 | ||||||
Investing activities | ||||||||
Expenditures for property and equipment | (2,009) | (2,403) | ||||||
Proceeds from disposal of property and equipment | 27 | 29 | ||||||
Other investments | (3) | 14 | ||||||
Cash required for investing activities | (1,985) | (2,360) | ||||||
Financing activities | ||||||||
Additions to long-term debt | 2,480 | 994 | ||||||
Reductions of long-term debt | (2,395) | (1,041) | ||||||
Dividends paid | (1,002) | (995) | ||||||
Repurchase of stock | (741) | (959) | ||||||
Accelerated share repurchase pending final settlement | — | (450) | ||||||
Stock option exercises | 18 | 65 | ||||||
Cash required for financing activities | (1,640) | (2,386) | ||||||
Net increase in cash and cash equivalents | 3,419 | (587) | ||||||
Cash and cash equivalents at beginning of period | 2,577 | 1,556 | ||||||
Cash and cash equivalents at end of period | $ | 5,996 | $ | 969 |
TARGET CORPORATION
Operating Results | ||||||||||||
Rate Analysis | Three Months Ended | Nine Months Ended | ||||||||||
(unaudited) | October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | ||||||||
Gross margin rate | 30.6 | % | 29.8 | % | 29.1 | % | 30.0 | % | ||||
SG&A expense rate | 20.5 | 22.3 | 20.2 | 21.4 | ||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) expense rate | 2.4 | 3.1 | 2.5 | 3.1 | ||||||||
Operating income margin rate | 8.5 | 5.4 | 7.2 | 6.3 | ||||||||
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 | ||||||||||||
Comparable Sales | Three Months Ended | Nine Months Ended | ||||||||||
(unaudited) | October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | ||||||||
Comparable sales change | 20.7 | % | 4.5 | % | 18.7 | % | 4.2 | % | ||||
Drivers of change in comparable sales | ||||||||||||
Number of transactions | 4.5 | 3.1 | 2.6 | 3.3 | ||||||||
Average transaction amount | 15.6 | 1.4 | 15.7 | 0.9 | ||||||||
Contribution to Comparable Sales Change | Three Months Ended | Nine Months Ended | ||||||||||
(unaudited) | October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | ||||||||
Stores originated channel comparable sales change | 9.9 | % | 2.8 | % | 7.3 | % | 2.3 | % | ||||
Contribution from digitally originated sales | 10.9 | 1.7 | 11.4 | 1.9 | ||||||||
Total comparable sales change | 20.7 | % | 4.5 | % | 18.7 | % | 4.2 | % | ||||
Note: Amounts may not foot due to rounding. | ||||||||||||
Sales by Channel | Three Months Ended | Nine Months Ended | ||||||||||
(unaudited) | October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | ||||||||
Stores originated | 84.3 | % | 92.5 | % | 83.9 | % | 92.7 | % | ||||
Digitally originated | 15.7 | 7.5 | 16.1 | 7.3 | ||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||
RedCard Penetration | Three Months Ended | Nine Months Ended | ||||||||||
(unaudited) | October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | ||||||||
Target Debit Card | 12.2 | % | 12.5 | % | 12.2 | % | 12.7 | % | ||||
Target Credit Cards | 9.3 | 10.7 | 9.2 | 10.6 | ||||||||
Total RedCard Penetration | 21.5 | % | 23.1 | % | 21.4 | % | 23.3 | % | ||||
Note: Amounts may not foot due to rounding. |
Number of Stores and Retail Square Feet | Number of Stores | Retail Square Feet (a) | ||||||||||||||||
(unaudited) | October 31, 2020 | February 1, 2020 | November 2, 2019 | October 31, 2020 | February 1, 2020 | November 2, 2019 | ||||||||||||
170,000 or more sq. ft. | 273 | 272 | 272 | 48,798 | 48,619 | 48,619 | ||||||||||||
50,000 to 169,999 sq. ft. | 1,509 | 1,505 | 1,504 | 189,508 | 189,227 | 189,164 | ||||||||||||
49,999 or less sq. ft. | 115 | 91 | 86 | 3,342 | 2,670 | 2,475 | ||||||||||||
Total | 1,897 | 1,868 | 1,862 | 241,648 | 240,516 | 240,258 | ||||||||||||
(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 from continuing operations (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 continuing 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 from continuing operations. 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 | ||||||||||||||||||||||||||
October 31, 2020 | November 2, 2019 | ||||||||||||||||||||||||||
(millions, except per share data) (unaudited) | Pretax | Net of Tax | Per Share | Pretax | Net of Tax | Per Share | Change | ||||||||||||||||||||
GAAP diluted earnings per share from continuing operations | $ | 2.01 | $ | 1.37 | 46.3 | % | |||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||
Loss on debt extinguishment | $ | 512 | $ | 379 | $ | 0.75 | $ | — | $ | — | $ | — | |||||||||||||||
Loss on investment (a) | 8 | 9 | 0.02 | — | — | — | |||||||||||||||||||||
Other (b) | 8 | 6 | 0.01 | (9) | (6) | (0.01) | |||||||||||||||||||||
Adjusted diluted earnings per share from continuing operations | $ | 2.79 | $ | 1.36 | 105.1 | % | |||||||||||||||||||||
Reconciliation of Non-GAAP Adjusted EPS | Nine Months Ended | ||||||||||||||||||||||||||
October 31, 2020 | November 2, 2019 | ||||||||||||||||||||||||||
(millions, except per share data) (unaudited) | Pretax | Net of Tax | Per Share | Pretax | Net of Tax | Per Share | Change | ||||||||||||||||||||
GAAP diluted earnings per share from continuing operations | $ | 5.91 | $ | 4.71 | 25.5 | % | |||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||
Loss on debt extinguishment | $ | 512 | $ | 379 | $ | 0.75 | $ | — | $ | — | $ | — | |||||||||||||||
Loss on investment (a) | 19 | 18 | 0.03 | — | — | — | |||||||||||||||||||||
Other (b) | 33 | 24 | 0.05 | (9) | (6) | (0.01) | |||||||||||||||||||||
Adjusted diluted earnings per share from continuing operations | $ | 6.75 | $ | 4.70 | 43.5 | % |
Note: Amounts may not foot due to rounding. |
(a) Includes an unrealized loss on our investment in Casper Sleep Inc., which is not core to our continuing operations. |
(b) For 2020, includes store damage and inventory losses related to civil unrest. For 2019, represents an insurance recovery related to the 2013 data breach. |
Earnings from continuing operations before interest expense and income taxes (EBIT) and earnings from continuing operations 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 for, GAAP. The most comparable GAAP measure is net earnings from continuing operations. 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 | Nine Months Ended | ||||||||||||||||||||
(dollars in millions) (unaudited) | October 31, 2020 | November 2, 2019 | Change | October 31, 2020 | November 2, 2019 | Change | ||||||||||||||||
Net earnings from continuing operations | $ | 1,014 | $ | 706 | 43.6 | % | $ | 2,988 | $ | 2,436 | 22.6 | % | ||||||||||
+ Provision for income taxes | 284 | 195 | 45.7 | 828 | 703 | 17.8 | ||||||||||||||||
+ Net interest expense | 632 | 113 | 457.7 | 871 | 359 | 142.6 | ||||||||||||||||
EBIT | $ | 1,930 | $ | 1,014 | 90.2 | % | $ | 4,687 | $ | 3,498 | 34.0 | % | ||||||||||
+ Total depreciation and amortization (a) | 603 | 637 | (5.1) | 1,848 | 1,905 | (2.9) | ||||||||||||||||
EBITDA | $ | 2,533 | $ | 1,651 | 53.5 | % | $ | 6,535 | $ | 5,403 | 21.0 | % |
(a) Represents total depreciation and amortization, including amounts classified within Depreciation and Amortization and within Cost of Sales. |
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 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 | October 31, 2020 | November 2, 2019 | ||||||||||
Operating income | $ | 5,901 | $ | 4,577 | ||||||||
+ Net other income / (expense) | (46) | 45 | ||||||||||
EBIT | 5,855 | 4,622 | ||||||||||
+ Operating lease interest (a) | 87 | 86 | ||||||||||
- Income taxes (b) | 1,277 | 1,043 | ||||||||||
Net operating profit after taxes | $ | 4,665 | $ | 3,665 | ||||||||
Denominator | October 31, 2020 | November 2, 2019 | November 3, 2018 | |||||||||
Current portion of long-term debt and other borrowings | $ | 131 | $ | 1,159 | $ | 1,535 | ||||||
+ Noncurrent portion of long-term debt | 12,490 | 10,513 | 10,104 | |||||||||
+ Shareholders' investment | 13,319 | 11,545 | 11,080 | |||||||||
+ Operating lease liabilities (c) | 2,400 | 2,390 | 2,208 | |||||||||
- Cash and cash equivalents | 5,996 | 969 | 825 | |||||||||
Invested capital | $ | 22,344 | $ | 24,638 | $ | 24,102 | ||||||
Average invested capital (d) | $ | 23,491 | $ | 24,369 | ||||||||
After-tax return on invested capital | 19.9 | % | 15.0 | % |
(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 for continuing operations, which were 21.5 percent and 22.1 percent for the trailing twelve months ended October 31, 2020, and November 2, 2019, respectively. For the twelve months ended October 31, 2020, and November 2, 2019, includes tax effect of |
(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:http://www.prnewswire.com/news-releases/target-corporation-reports-third-quarter-earnings-301175353.html
SOURCE Target Corporation