11/27/2024 | Press release | Distributed by Public on 11/27/2024 13:17
UNITED STATES SECURITIES AND EXCHANGE COMMISSION |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common stock, par value $0.0833 per share | TGT | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
Emerging growth company | ☐ |
Table of Contents
|
Index to Notes
|
PART I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
Consolidated Statements of Operations
|
1
|
|
Consolidated Statements of Comprehensive Income
|
2
|
|
Consolidated Statements of Financial Position
|
3
|
|
Consolidated Statements of Cash Flows
|
4
|
|
Consolidated Statements of Shareholders' Investment
|
5
|
|
Notes to Consolidated Financial Statements
|
8
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
14
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
23
|
Item 4.
|
Controls and Procedures
|
23
|
PART II
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
24
|
Item 1A.
|
Risk Factors
|
24
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
24
|
Item 3.
|
Defaults Upon Senior Securities
|
24
|
Item 4.
|
Mine Safety Disclosures
|
24
|
Item 5.
|
Other Information
|
24
|
Item 6.
|
Exhibits
|
25
|
Signatures
|
26
|
FINANCIAL STATEMENTS |
Table of Contents
|
Index to Notes
|
Consolidated Statements of Operations | ||||||||
Three Months Ended | Nine Months Ended | |||||||
(millions, except per share data) (unaudited) | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | ||||
Sales | $ | 25,228 | $ | 25,004 | $ | 74,392 | $ | 74,336 |
Other revenue | 440 | 394 | 1,259 | 1,157 | ||||
Total revenue | 25,668 | 25,398 | 75,651 | 75,493 | ||||
Cost of sales | 18,375 | 18,149 | 53,623 | 54,333 | ||||
Selling, general and administrative expenses | 5,486 | 5,316 | 16,046 | 15,525 | ||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 639 | 616 | 1,883 | 1,793 | ||||
Operating income | 1,168 | 1,317 | 4,099 | 3,842 | ||||
Net interest expense | 105 | 107 | 321 | 395 | ||||
Net other income | (28) | (25) | (77) | (64) | ||||
Earnings before income taxes | 1,091 | 1,235 | 3,855 | 3,511 | ||||
Provision for income taxes | 237 | 264 | 867 | 755 | ||||
Net earnings | $ | 854 | $ | 971 | $ | 2,988 | $ | 2,756 |
Basic earnings per share | $ | 1.86 | $ | 2.10 | $ | 6.47 | $ | 5.97 |
Diluted earnings per share | $ | 1.85 | $ | 2.10 | $ | 6.45 | $ | 5.96 |
Weighted average common shares outstanding | ||||||||
Basic | 460.1 | 461.6 | 461.6 | 461.4 | ||||
Diluted | 461.5 | 462.6 | 462.9 | 462.7 | ||||
Antidilutive shares | 0.5 | 3.0 | 0.5 | 2.6 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
1
|
FINANCIAL STATEMENTS |
Table of Contents
|
Index to Notes
|
Consolidated Statements of Comprehensive Income | ||||||||
Three Months Ended | Nine Months Ended | |||||||
(millions) (unaudited) | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | ||||
Net earnings | $ | 854 | $ | 971 | $ | 2,988 | $ | 2,756 |
Other comprehensive (loss) / income, net of tax | ||||||||
Pension benefit liabilities | - | - | - | 3 | ||||
Cash flow hedges and currency translation adjustment | (4) | (5) | (14) | (14) | ||||
Other comprehensive loss | (4) | (5) | (14) | (11) | ||||
Comprehensive income | $ | 850 | $ | 966 | $ | 2,974 | $ | 2,745 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
2
|
FINANCIAL STATEMENTS |
Table of Contents
|
Index to Notes
|
Consolidated Statements of Financial Position | ||||||
(millions, except footnotes) (unaudited) | November 2, 2024 |
February 3, 2024 |
October 28, 2023 |
|||
Assets | ||||||
Cash and cash equivalents | $ | 3,433 | $ | 3,805 | $ | 1,910 |
Inventory | 15,165 | 11,886 | 14,731 | |||
Other current assets | 1,956 | 1,807 | 1,958 | |||
Total current assets | 20,554 | 17,498 | 18,599 | |||
Property and equipment | ||||||
Land | 6,666 | 6,547 | 6,520 | |||
Buildings and improvements | 38,666 | 37,066 | 36,627 | |||
Fixtures and equipment | 8,840 | 8,765 | 8,490 | |||
Computer hardware and software | 3,549 | 3,428 | 3,312 | |||
Construction-in-progress | 758 | 1,703 | 2,000 | |||
Accumulated depreciation | (25,548) | (24,413) | (23,781) | |||
Property and equipment, net | 32,931 | 33,096 | 33,168 | |||
Operating lease assets | 3,513 | 3,362 | 3,086 | |||
Other noncurrent assets | 1,533 | 1,400 | 1,376 | |||
Total assets | $ | 58,531 | $ | 55,356 | $ | 56,229 |
Liabilities and shareholders' investment | ||||||
Accounts payable | $ | 14,419 | $ | 12,098 | $ | 14,291 |
Accrued and other current liabilities | 5,738 | 6,090 | 6,099 | |||
Current portion of long-term debt and other borrowings | 1,635 | 1,116 | 1,112 | |||
Total current liabilities | 21,792 | 19,304 | 21,502 | |||
Long-term debt and other borrowings | 14,346 | 14,922 | 14,883 | |||
Noncurrent operating lease liabilities | 3,418 | 3,279 | 3,031 | |||
Deferred income taxes | 2,419 | 2,480 | 2,447 | |||
Other noncurrent liabilities | 2,067 | 1,939 | 1,852 | |||
Total noncurrent liabilities | 22,250 | 22,620 | 22,213 | |||
Shareholders' investment | ||||||
Common stock | 38 | 38 | 38 | |||
Additional paid-in capital | 6,916 | 6,761 | 6,681 | |||
Retained earnings | 8,009 | 7,093 | 6,225 | |||
Accumulated other comprehensive loss | (474) | (460) | (430) | |||
Total shareholders' investment | 14,489 | 13,432 | 12,514 | |||
Total liabilities and shareholders' investment | $ | 58,531 | $ | 55,356 | $ | 56,229 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
3
|
FINANCIAL STATEMENTS |
Table of Contents
|
Index to Notes
|
Consolidated Statements of Cash Flows | ||||
Nine Months Ended | ||||
(millions) (unaudited) | November 2, 2024 | October 28, 2023 | ||
Operating activities | ||||
Net earnings | $ | 2,988 | $ | 2,756 |
Adjustments to reconcile net earnings to cash provided by operating activities: | ||||
Depreciation and amortization | 2,215 | 2,072 | ||
Share-based compensation expense | 229 | 176 | ||
Deferred income taxes | (58) | 252 | ||
Noncash (gains) / losses and other, net | (1) | 101 | ||
Changes in operating accounts: | ||||
Inventory | (3,279) | (1,232) | ||
Other assets | (265) | (208) | ||
Accounts payable | 2,362 | 887 | ||
Accrued and other liabilities | (113) | 528 | ||
Cash provided by operating activities
|
4,078 | 5,332 | ||
Investing activities | ||||
Expenditures for property and equipment | (1,968) | (3,952) | ||
Proceeds from disposal of property and equipment | 2 | 24 | ||
Other investments | 24 | 18 | ||
Cash required for investing activities | (1,942) | (3,910) | ||
Financing activities | ||||
Additions to long-term debt | 741 | - | ||
Reductions of long-term debt | (1,112) | (114) | ||
Dividends paid | (1,533) | (1,503) | ||
Repurchase of stock | (506) | - | ||
Shares withheld for taxes on share-based compensation | (98) | (124) | ||
Cash required for financing activities | (2,508) | (1,741) | ||
Net decrease in cash and cash equivalents | (372) | (319) | ||
Cash and cash equivalents at beginning of period | 3,805 | 2,229 | ||
Cash and cash equivalents at end of period | $ | 3,433 | $ | 1,910 |
Supplemental information | ||||
Leased assets obtained in exchange for new finance lease liabilities | $ | 312 | $ | 86 |
Leased assets obtained in exchange for new operating lease liabilities | 416 | 679 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
4
|
FINANCIAL STATEMENTS |
Table of Contents
|
Index to Notes
|
Consolidated Statements of Shareholders' Investment | |||||||||||
Common | Stock | Additional | Accumulated Other | ||||||||
Stock | Par | Paid-in | Retained | Comprehensive | |||||||
(millions) (unaudited) | Shares | Value | Capital | Earnings |
(Loss) / Income
|
Total | |||||
January 28, 2023 | 460.3 | $ | 38 | $ | 6,608 | $ | 5,005 | $ | (419) | $ | 11,232 |
Net earnings | - | - | - | 950 | - | 950 | |||||
Other comprehensive loss | - | - | - | - | (3) | (3) | |||||
Dividends declared | - | - | - | (507) | - | (507) | |||||
Stock options and awards | 1.3 | - | (67) | - | - | (67) | |||||
April 29, 2023 | 461.6 | $ | 38 | $ | 6,541 | $ | 5,448 | $ | (422) | $ | 11,605 |
Net earnings | - | - | - | 835 | - | 835 | |||||
Other comprehensive loss | - | - | - | - | (3) | (3) | |||||
Dividends declared | - | - | - | (516) | - | (516) | |||||
Stock options and awards | - | - | 69 | - | - | 69 | |||||
July 29, 2023 | 461.6 | $ | 38 | $ | 6,610 | $ | 5,767 | $ | (425) | $ | 11,990 |
Net earnings | - | - | - | 971 | - | 971 | |||||
Other comprehensive loss | - | - | - | - | (5) | (5) | |||||
Dividends declared | - | - | - | (513) | - | (513) | |||||
Stock options and awards | 0.1 | - | 71 | - | - | 71 | |||||
October 28, 2023 | 461.7 | $ | 38 | $ | 6,681 | $ | 6,225 | $ | (430) | $ | 12,514 |
Net earnings | - | - | - | 1,382 | - | 1,382 | |||||
Other comprehensive loss | - | - | - | - | (30) | (30) | |||||
Dividends declared | - | - | - | (514) | - | (514) | |||||
Stock options and awards | - | - | 80 | - | - | 80 | |||||
February 3, 2024 | 461.7 | $ | 38 | $ | 6,761 | $ | 7,093 | $ | (460) | $ | 13,432 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
5
|
FINANCIAL STATEMENTS |
Table of Contents
|
Index to Notes
|
Consolidated Statements of Shareholders' Investment | |||||||||||
Common | Stock | Additional | Accumulated Other | ||||||||
Stock | Par | Paid-in | Retained | Comprehensive | |||||||
(millions) (unaudited) | Shares | Value | Capital | Earnings |
(Loss) / Income
|
Total | |||||
February 3, 2024 | 461.7 | $ | 38 | $ | 6,761 | $ | 7,093 | $ | (460) | $ | 13,432 |
Net earnings | - | - | - | 942 | - | 942 | |||||
Other comprehensive loss | - | - | - | - | (5) | (5) | |||||
Dividends declared | - | - | - | (516) | - | (516) | |||||
Stock options and awards | 0.9 | 1 | (14) | - | - | (13) | |||||
May 4, 2024 | 462.6 | $ | 39 | $ | 6,747 | $ | 7,519 | $ | (465) | $ | 13,840 |
Net earnings | - | - | - | 1,192 | - | 1,192 | |||||
Other comprehensive loss | - | - | - | - | (5) | (5) | |||||
Dividends declared | - | - | - | (527) | - | (527) | |||||
Repurchase of stock | (1.1) | (1) | - | (154) | - | (155) | |||||
Stock options and awards | 0.1 | - | 84 | - | - | 84 | |||||
August 3, 2024 | 461.6 | $ | 38 | $ | 6,831 | $ | 8,030 | $ | (470) | $ | 14,429 |
Net earnings | - | - | - | 854 | - | 854 | |||||
Other comprehensive loss
|
- | - | - | - | (4) | (4) | |||||
Dividends declared | - | - | - | (521) | - | (521) | |||||
Repurchase of stock | (2.4) | - | - | (354) | - | (354) | |||||
Stock options and awards | - | - | 85 | - | - | 85 | |||||
November 2, 2024 | 459.2 | $ | 38 | $ | 6,916 | $ | 8,009 | $ | (474) | $ | 14,489 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
6
|
FINANCIAL STATEMENTS |
Table of Contents
|
INDEX |
Index to Notes
|
INDEX TO NOTES | ||
Notes to Consolidated Financial Statements
|
8
|
|
Note 1
|
Accounting Policies
|
8
|
Note 2
|
Revenue
|
9
|
Note 3
|
Fair Value Measurements
|
10
|
Note 4
|
Property and Equipment
|
11
|
Note 5
|
Supplier Finance Programs
|
11
|
Note 6
|
Commercial Paper and Long-Term Debt
|
11
|
Note 7
|
Derivative Financial Instruments
|
11
|
Note 8
|
Share Repurchase
|
12
|
Note 9
|
Pension Benefits
|
12
|
Note 10
|
Accumulated Other Comprehensive Income (Loss)
|
13
|
TARGET CORPORATION | Q3 2024 Form 10-Q |
7
|
FINANCIAL STATEMENTS |
Table of Contents
|
NOTES |
Index to Notes
|
TARGET CORPORATION | Q3 2024 Form 10-Q |
8
|
FINANCIAL STATEMENTS |
Table of Contents
|
NOTES |
Index to Notes
|
Revenue | Three Months Ended | Nine Months Ended | ||||||
(millions) | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | ||||
Apparel & accessories (a)
|
$ | 4,003 | $ | 4,007 | $ | 12,161 | $ | 12,075 |
Beauty (b)
|
3,226 | 3,013 | 9,729 | 9,114 | ||||
Food & beverage (c)
|
5,917 | 5,736 | 17,308 | 17,125 | ||||
Hardlines (d)
|
3,152 | 3,192 | 9,634 | 9,966 | ||||
Home furnishings & décor (e)
|
4,185 | 4,420 | 11,612 | 12,230 | ||||
Household essentials (f)
|
4,715 | 4,606 | 13,828 | 13,700 | ||||
Other | 30 | 30 | 120 | 126 | ||||
Sales | 25,228 | 25,004 | 74,392 | 74,336 | ||||
Credit card profit sharing | 148 | 165 | 433 | 508 | ||||
Other | 292 | 229 | 826 | 649 | ||||
Other revenue | 440 | 394 | 1,259 | 1,157 | ||||
Total revenue | $ | 25,668 | $ | 25,398 | $ | 75,651 | $ | 75,493 |
Gift Card Liability Activity |
February 3, 2024 |
Gift Cards Issued During Current Period But Not Redeemed (b)
|
Revenue Recognized From Beginning Liability |
November 2, 2024 |
||||
(millions) | ||||||||
Gift card liability (a)
|
$ | 1,162 | $ | 493 | $ | (711) | $ | 944 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
9
|
FINANCIAL STATEMENTS |
Table of Contents
|
NOTES |
Index to Notes
|
Financial Instruments Measured On a Recurring Basis | Fair Value | |||||||
(millions) | Classification | Measurement Level | November 2, 2024 | February 3, 2024 | October 28, 2023 | |||
Assets | ||||||||
Short-term investments | Cash and Cash Equivalents | Level 1 | $ | 2,456 | $ | 2,897 | $ | 1,004 |
Prepaid forward contracts | Other Current Assets | Level 1 | 26 | 25 | 18 | |||
Liabilities | ||||||||
Interest rate swaps | Other Current Liabilities | Level 2 | - | 3 | 7 | |||
Interest rate swaps | Other Noncurrent Liabilities | Level 2 | 105 | 123 | 190 |
Significant Financial Instruments Not Measured at Fair Value (a)
(millions)
|
November 2, 2024 | February 3, 2024 | October 28, 2023 | |||||||||
Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
|||||||
Long-term debt, including current portion (b)
|
$ | 13,901 | $ | 13,029 | $ | 14,151 | $ | 13,467 | $ | 14,149 | $ | 12,485 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
10
|
FINANCIAL STATEMENTS |
Table of Contents
|
NOTES |
Index to Notes
|
TARGET CORPORATION | Q3 2024 Form 10-Q |
11
|
FINANCIAL STATEMENTS |
Table of Contents
|
NOTES |
Index to Notes
|
Effect of Hedges on Debt
(millions)
|
November 2, 2024 | February 3, 2024 | October 28, 2023 | |||
Long-term debt and other borrowings | ||||||
Carrying amount of hedged debt | $ | 2,088 | $ | 2,316 | $ | 2,245 |
Cumulative hedging adjustments, included in carrying amount | (105) | (126) | (197) |
Effect of Hedges on Net Interest Expense | Three Months Ended | Nine Months Ended | ||||||
(millions) | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | ||||
Gain (loss) on fair value hedges recognized in Net Interest Expense | ||||||||
Interest rate swaps designated as fair value hedges | $ | (26) | $ | (60) | $ | 21 | $ | (123) |
Hedged debt | 26 | 60 | (21) | 123 | ||||
Gain on cash flow hedges recognized in Net Interest Expense | 6 | 6 | 18 | 18 | ||||
Total | $ | 6 | $ | 6 | $ | 18 | $ | 18 |
Share Repurchase Activity | Three Months Ended | Nine Months Ended | ||||||
(millions, except per share data) | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | ||||
Number of shares purchased | 2.4 | - | 3.5 | - | ||||
Average price paid per share | $ | 147.43 | $ | - | $ | 146.97 | $ | - |
Total investment | $ | 354 | $ | - | $ | 509 | $ | - |
Net Pension Benefits Expense | Three Months Ended | Nine Months Ended | |||||||
(millions) | Classification | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | ||||
Service cost benefits earned | SG&A Expenses | $ | 19 | $ | 19 | $ | 58 | $ | 58 |
Interest cost on projected benefit obligation | Net Other Income | 41 | 42 | 124 | 125 | ||||
Expected return on assets | Net Other Income | (69) | (67) | (209) | (201) | ||||
Amortization of losses | Net Other Income | - | - | - | 1 | ||||
Prior service cost | Net Other Income | - | - | 8 | 11 | ||||
Total | $ | (9) | $ | (6) | $ | (19) | $ | (6) |
TARGET CORPORATION | Q3 2024 Form 10-Q |
12
|
FINANCIAL STATEMENTS |
Table of Contents
|
NOTES |
Index to Notes
|
Change in Accumulated Other Comprehensive Income (Loss) | Cash Flow Hedges | Currency Translation Adjustment | Pension | Total | ||||
(millions) | ||||||||
February 3, 2024 | $ | 283 | $ | (24) | $ | (719) | $ | (460) |
Other comprehensive income (loss) before reclassifications, net of tax | - | (1) | - | (1) | ||||
Amounts reclassified from AOCI, net of tax | (13) | - | - | (13) | ||||
November 2, 2024 | $ | 270 | $ | (25) | $ | (719) | $ | (474) |
TARGET CORPORATION | Q3 2024 Form 10-Q |
13
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
FINANCIAL SUMMARY |
Index to Notes
|
Earnings Per Share | Three Months Ended | Nine Months Ended | ||||||||||
November 2, 2024 | October 28, 2023 | Change | November 2, 2024 | October 28, 2023 | Change | |||||||
GAAP and Adjusted EPS | $ | 1.85 | $ | 2.10 | (11.9) | % | $ | 6.45 | $ | 5.96 | 8.3 | % |
TARGET CORPORATION | Q3 2024 Form 10-Q |
14
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
ANALYSIS OF RESULTS OF OPERATIONS |
Index to Notes
|
Summary of Operating Income | Three Months Ended | Nine Months Ended | ||||||||||
(dollars in millions) | November 2, 2024 | October 28, 2023 | Change | November 2, 2024 | October 28, 2023 | Change | ||||||
Sales | $ | 25,228 | $ | 25,004 | 0.9 | % | $ | 74,392 | $ | 74,336 | 0.1 | % |
Other revenue | 440 | 394 | 11.5 | 1,259 | 1,157 | 8.8 | ||||||
Total revenue | 25,668 | 25,398 | 1.1 | 75,651 | 75,493 | 0.2 | ||||||
Cost of sales | 18,375 | 18,149 | 1.2 | 53,623 | 54,333 | (1.3) | ||||||
SG&A expenses | 5,486 | 5,316 | 3.2 | 16,046 | 15,525 | 3.4 | ||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 639 | 616 | 3.6 | 1,883 | 1,793 | 5.0 | ||||||
Operating income | $ | 1,168 | $ | 1,317 | (11.2) | % | $ | 4,099 | $ | 3,842 | 6.7 | % |
Rate Analysis | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
Gross margin rate | 27.2 | % | 27.4 | % | 27.9 | % | 26.9 | % |
SG&A expense rate | 21.4 | 20.9 | 21.2 | 20.6 | ||||
Depreciation and amortization expense rate (exclusive of depreciation included in cost of sales) | 2.5 | 2.4 | 2.5 | 2.4 | ||||
Operating income margin rate | 4.6 | 5.2 | 5.4 | 5.1 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
15
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
ANALYSIS OF RESULTS OF OPERATIONS |
Index to Notes
|
Comparable Sales | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
Comparable sales change | 0.3 | % | (4.9) | % | (0.5) | % | (3.5) | % |
Drivers of change in comparable sales | ||||||||
Number of transactions (traffic) | 2.4 | (4.1) | 1.1 | (2.7) | ||||
Average transaction amount | (2.0) | (0.8) | (1.6) | (0.8) |
Comparable Sales by Channel | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
Stores originated comparable sales change | (1.9) | % | (4.6) | % | (2.0) | % | (2.8) | % |
Digitally originated comparable sales change | 10.8 | (6.0) | 6.9 | (6.7) |
Sales by Channel | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
Stores originated | 81.5 | % | 83.2 | % | 81.8 | % | 82.9 | % |
Digitally originated | 18.5 | 16.8 | 18.2 | 17.1 | ||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Sales by Fulfillment Channel | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
Stores | 97.7 | % | 97.7 | % | 97.8 | % | 97.5 | % |
Other | 2.3 | 2.3 | 2.2 | 2.5 | ||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
Sales by Product Category | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
Apparel & accessories | 16 | % | 16 | % | 16 | % | 16 | % |
Beauty | 13 | 12 | 13 | 12 | ||||
Food & beverage | 23 | 23 | 23 | 23 | ||||
Hardlines | 12 | 13 | 13 | 13 | ||||
Home furnishings & décor | 17 | 18 | 16 | 17 | ||||
Household essentials | 19 | 18 | 19 | 19 | ||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
TARGET CORPORATION | Q3 2024 Form 10-Q |
16
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
ANALYSIS OF RESULTS OF OPERATIONS |
Index to Notes
|
TARGET CORPORATION | Q3 2024 Form 10-Q |
17
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
ANALYSIS OF RESULTS OF OPERATIONS |
Index to Notes
|
Change in Number of Stores | Three Months Ended | Nine Months Ended | ||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |
Beginning store count | 1,966 | 1,955 | 1,956 | 1,948 |
Opened | 13 | 10 | 23 | 21 |
Closed | (1) | (9) | (1) | (13) |
Ending store count | 1,978 | 1,956 | 1,978 | 1,956 |
Number of Stores and | Number of Stores |
Retail Square Feet (a)
|
||||
Retail Square Feet | November 2, 2024 | February 3, 2024 | October 28, 2023 | November 2, 2024 | February 3, 2024 | October 28, 2023 |
170,000 or more sq. ft. | 273 | 273 | 273 | 48,824 | 48,824 | 48,824 |
50,000 to 169,999 sq. ft. | 1,559 | 1,542 | 1,542 | 195,050 | 192,908 | 192,877 |
49,999 or less sq. ft. | 146 | 141 | 141 | 4,404 | 4,207 | 4,207 |
Total | 1,978 | 1,956 | 1,956 | 248,278 | 245,939 | 245,908 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
18
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
Index to Notes
|
Reconciliation of Non-GAAP Adjusted EPS | Three Months Ended | Nine Months Ended | ||||||
November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |||||
GAAP and Adjusted EPS | $ | 1.85 | $ | 2.10 | $ | 6.45 | $ | 5.96 |
EBIT and EBITDA | Three Months Ended | Nine Months Ended | ||||||||||
(dollars in millions) | November 2, 2024 | October 28, 2023 | Change | November 2, 2024 | October 28, 2023 | Change | ||||||
Net earnings | $ | 854 | $ | 971 | (12.1) | % | $ | 2,988 | $ | 2,756 | 8.4 | % |
+ Provision for income taxes | 237 | 264 | (9.9) | 867 | 755 | 14.9 | ||||||
+ Net interest expense | 105 | 107 | (1.5) | 321 | 395 | (18.7) | ||||||
EBIT | $ | 1,196 | $ | 1,342 | (10.8) | % | $ | 4,176 | $ | 3,906 | 6.9 | % |
+ Total depreciation and amortization (a)
|
754 | 722 | 4.2 | 2,215 | 2,072 | 6.8 | ||||||
EBITDA | $ | 1,950 | $ | 2,064 | (5.5) | % | $ | 6,391 | $ | 5,978 | 6.9 | % |
TARGET CORPORATION | Q3 2024 Form 10-Q |
19
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
Index to Notes
|
After-Tax Return on Invested Capital | ||||
(dollars in millions) | ||||
Trailing Twelve Months | ||||
Numerator |
November 2, 2024 (a)
|
October 28, 2023 | ||
Operating income | $ | 5,964 | $ | 5,001 |
+ Net other income | 105 | 79 | ||
EBIT | 6,069 | 5,080 | ||
+ Operating lease interest (b)
|
157 | 106 | ||
- Income taxes (c)
|
1,403 | 1,050 | ||
Net operating profit after taxes | $ | 4,823 | $ | 4,136 |
Denominator | November 2, 2024 | October 28, 2023 | October 29, 2022 | |||
Current portion of long-term debt and other borrowings | $ | 1,635 | $ | 1,112 | $ | 2,207 |
+ Noncurrent portion of long-term debt | 14,346 | 14,883 | 14,237 | |||
+ Shareholders' investment | 14,489 | 12,514 | 11,019 | |||
+ Operating lease liabilities (d)
|
3,765 | 3,351 | 2,879 | |||
- Cash and cash equivalents | 3,433 | 1,910 | 954 | |||
Invested capital | $ | 30,802 | $ | 29,950 | $ | 29,388 |
Average invested capital (e)
|
$ | 30,376 | $ | 29,670 | ||
After-tax return on invested capital | 15.9 | % | 13.9 | % |
TARGET CORPORATION | Q3 2024 Form 10-Q |
20
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
ANALYSIS OF FINANCIAL CONDITION |
Index to Notes
|
TARGET CORPORATION | Q3 2024 Form 10-Q |
21
|
MANAGEMENT'S DISCUSSION AND ANALYSIS |
Table of Contents
|
ANALYSIS OF FINANCIAL CONDITION |
Index to Notes
|
Credit Ratings | Moody's | Standard and Poor's | Fitch |
Long-term debt | A2 | A | A |
Commercial paper | P-1 | A-1 | F1 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
22
|
MANAGEMENT'S DISCUSSION AND ANALYSIS & SUPPLEMENTAL INFORMATION |
Table of Contents
|
FORWARD LOOKING STATEMENTS & CONTROLS AND PROCEDURES |
Index to Notes
|
TARGET CORPORATION | Q3 2024 Form 10-Q |
23
|
SUPPLEMENTAL INFORMATION |
Table of Contents
|
Index to Notes
|
Share Repurchase Activity |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Purchased as Part of Publicly Announced Programs |
Dollar Value of Shares that May Yet Be Purchased Under Publicly Announced Programs |
||
Period | ||||||
August 4, 2024 through August 31, 2024 | ||||||
Open market and privately negotiated purchases | 1,198,758 | $ | 142.56 | 1,198,758 | $ | 9,354,476,292 |
September 1, 2024 through October 5, 2024 | ||||||
Open market and privately negotiated purchases | 1,201,693 | 152.28 | 1,201,693 | 9,171,483,556 | ||
October 6, 2024 through November 2, 2024 | ||||||
Open market and privately negotiated purchases | - | - | - | 9,171,483,556 | ||
Total | 2,400,451 | $ | 147.43 | 2,400,451 | $ | 9,171,483,556 |
TARGET CORPORATION | Q3 2024 Form 10-Q |
24
|
SUPPLEMENTAL INFORMATION |
Table of Contents
|
Index to Notes
|
3.1 | ||
3.2 | ||
10.20 |
** ‡
|
364-Day Credit Agreement, dated as of October 15, 2024, among Target Corporation, the Banks listed therein, the Co-Documentation Agents and Syndication Agent listed therein, and Bank of America, N.A., as Administrative Agent.
|
10.23 | ** * |
Transition Agreement, dated as of August 12, 2024, among Target Corporation, Target Enterprise, Inc., and Don H. Liu.
|
31.1 | ** |
Certification of the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2 | ** |
Certification of the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1 | *** |
Certification of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2 | *** |
Certification of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
101.INS | ** | Inline XBRL Instance Document |
101.SCH | ** | Inline XBRL Taxonomy Extension Schema Document |
101.CAL | ** | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | ** | Inline XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | ** | Inline XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | ** | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
104 | ** | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
* | Management contract or compensatory plan or arrangement. |
** |
Filed herewith.
|
*** |
Furnished herewith.
|
‡ | Certain schedules and attachments have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The Company agrees to furnish a copy of such schedules and attachments to the Securities and Exchange Commission upon its request. |
TARGET CORPORATION | Q3 2024 Form 10-Q |
25
|
SUPPLEMENTAL INFORMATION |
Table of Contents
|
Index to Notes
|
TARGET CORPORATION | ||
Dated: November 27, 2024 | By: | /s/ Jim Lee |
Jim Lee | ||
Executive Vice President and | ||
Chief Financial Officer | ||
(Duly Authorized Officer and | ||
Principal Financial Officer) | ||
/s/ Matthew A. Liegel | ||
Matthew A. Liegel | ||
Senior Vice President, Chief Accounting Officer | ||
and Controller | ||
TARGET CORPORATION | Q3 2024 Form 10-Q |
26
|