Financial News Release

Target Reports Third Quarter 2015 Earnings
11/18/15
Download PDF Download PDF Version

Adjusted EPS up 8.6% to $0.86; Comparable sales up 1.9 percent

  • Third quarter Adjusted EPS of $0.86 was above the midpoint of the company’s guidance of $0.79 to $0.89. The Company now expects full-year 2015 Adjusted EPS of $4.65 to $4.75, compared with prior guidance of $4.60 to $4.75.
  • Third quarter comparable sales growth of 1.9 percent was near the high-end of the company’s expectations, driven by traffic growth of 1.4 percent. On a two-year stacked basis, sales and traffic growth were stronger in the third quarter than either of the first two quarters of the year.
  • Comparable sales in signature categories (Style, Baby, Kids and Wellness) grew more than 2.5 times faster than the company average.
  • Digital channel sales increased 20 percent, contributing 0.4 percentage points to comparable sales growth.
  • Target returned $1.3 billion to shareholders in the third quarter through dividends and share repurchases.

MINNEAPOLIS--(BUSINESS WIRE)--Nov. 18, 2015-- Target Corporation (NYSE: TGT) today reported third quarter 2015 adjusted earnings per share from continuing operations1 (Adjusted EPS) of $0.86, up 8.6 percent from $0.79 in 2014. GAAP EPS from continuing operations was $0.76, compared with $0.82 in third quarter 2014, reflecting asset-impairment, data breach and restructuring expenses that were excluded from Adjusted EPS. Third Quarter GAAP EPS was $0.87, compared with $0.55 last year, as this year’s results reflect $0.11 of tax benefits related to investment losses in Canada, compared with $0.27 of after-tax losses related to Canadian operations in last year’s results. The tables attached to this press release 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 restructuring charges and the impact of certain matters not related to the Company’s single segment, such as discontinued operations, data breach expenses and certain other expenses that are discretely managed. See the “Discontinued Operations” and “Miscellaneous” sections of this release for additional information about the items that have been excluded from Adjusted EPS.

 

“We’re pleased with our third quarter financial results, as both sales and adjusted earnings per share were near the upper end of our expectations,” said Brian Cornell, chairman and CEO of Target. “The third quarter marked the fourth consecutive quarter in which we have grown traffic, and Target’s sales growth continues to be led by our signature categories: Style, Baby, Kids and Wellness. Our momentum is encouraging, especially in the face of stiffer prior-year comparisons. Our results highlight the benefit of a consistent, company-wide focus on our key strategic priorities, and that focus will continue to position Target well in the months and years ahead. As we look forward to the fourth quarter, our team is focused on strong execution throughout the holidays, and we are confident in our merchandising and marketing plans as we enter the most critical season of the year.”

Fiscal 2015 Earnings Guidance

In fourth quarter 2015, Target expects Adjusted EPS of $1.48 to $1.58, compared with $1.49 in fourth quarter 2014.

The Company now expects full-year 2015 Adjusted EPS of $4.65 to $4.75, compared with prior guidance of $4.60 to $4.75.

Target’s full-year 2015 GAAP EPS will include the following items, which are excluded from Adjusted EPS and reflected in our year-to-date GAAP results through the third quarter:

  • Restructuring costs of $135 million, or (13) cents per share
  • Net pre-tax data breach expenses of $38 million, or (4) cents per share
  • Pre-tax asset-impairment expenses of $39 million, or (5) cents per share
  • A 1 cent per share benefit from the favorable resolution of various income tax matters
  • A 6 cent per share benefit related to discontinued Canadian operations

Guidance for GAAP EPS does not include an estimate of future data breach-related expenses, restructuring costs, discontinued operations costs, the potential impact from the resolution of income tax matters or any impact from the potential close of the pharmacy sale transaction with CVS.

Segment Results

Third quarter 2015 sales increased 2.1 percent to $17.6 billion from $17.3 billion last year, reflecting a 1.9 percent increase in comparable sales combined with sales from new stores. Digital channel sales grew 20 percent and contributed 0.4 percentage points to comparable sales growth. Segment earnings before interest expense and income taxes (EBIT) were $962 million in third quarter 2015, an increase of 5.0 percent from $916 million in 2014.

Third quarter EBITDA and EBIT margin rates were 8.6 percent and 5.5 percent, respectively, compared with 8.4 percent and 5.3 percent in 2014. Third quarter gross margin rate was 29.4 percent, compared with 29.5 percent in 2014, as benefits from a favorable merchandise mix and the comparison over last year’s intense promotional markdowns were offset by reimbursement pressure in Healthcare and the impact of investments in quality and innovation on the company’s owned and exclusive brands. Third quarter SG&A expense rate was 20.7 percent in 2015, compared with 21.1 percent in 2014, reflecting the discontinuation of an outdated retiree medical plan and continued expense discipline across the organization.

Interest Expense and Taxes from Continuing Operations

The Company’s third quarter 2015 net interest expense was $151 million, compared with $146 million last year. Third quarter 2015 effective income tax rate from continuing operations was 34.3 percent, compared with 30.6 percent last year. Last year’s effective income tax rate benefited from the favorable resolution of various tax matters, which reduced tax expense by $30 million in third quarter 2014.

Capital Returned to Shareholders

The Company returned $1,294 million to shareholders in third quarter 2015, representing more than 270 percent of net income from continuing operations.

  • In the quarter, the Company repurchased 12.1 million shares of common stock at an average price of $77.87, for a total investment of $942 million.
  • The Company also paid dividends of $352 million in the quarter, an increase of 6.7 percent from $330 million last year.

Year-to-date, the company has repurchased 27.3 million shares at an average price of $79.84, for a total investment of $2.2 billion. Under the current $10 billion share repurchase program, through third quarter 2015, the Company has repurchased 77.2 million shares of common stock at an average price of $68.86, for a total investment of approximately $5.3 billion.

For the trailing twelve months through third quarter 2015, after-tax return on invested capital (ROIC) was 13.0 percent, compared with 11.2 percent for the twelve months through third quarter 2014, driven by higher profits on a stable base of invested capital. See the “Reconciliation of Non-GAAP Financial Measures” section of this release for additional information about the Company’s ROIC calculation.

Discontinued Operations

Third quarter net earnings from discontinued operations were $73 million, compared with after-tax losses of $174 million last year. Third quarter earnings from discontinued operations reflect tax benefits related to investment losses in Canada.

Certain assets and liabilities of Target’s discontinued operations are based on estimates. The recorded assets include estimated receivables, and the remaining liabilities include accruals for estimated losses related to claims that may be asserted against Target Corporation, primarily under guarantees of certain leases. These estimates involve significant judgment and are based on currently available information, an assessment of the validity of certain claims and estimated payments by the Canada Subsidiaries. These estimates are subject to change, and the Company believes it is reasonably possible that adjustments to these amounts could be material to its results of operations in future periods. Any such adjustments would be recorded in discontinued operations.

Conference Call Details

Target Corporation will webcast its third quarter earnings conference call at 9:30 a.m. CST today. Investors and the media are invited to listen to the call at Target.com/Investors (hover over “company” then click on “events & presentations” in the “investors” column). A telephone replay of the call will be available beginning at approximately 11:30 a.m. CST today through the end of business on November 20, 2015. The replay number is (855) 859-2056 (passcode: 50809447).

Miscellaneous

Statements in this release regarding fourth quarter and full-year 2015 earnings per share guidance and future expenses related to discontinued operations are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements speak only as of the date they are made and are subject to risks and uncertainties which could cause the Company’s actual 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 Jan. 31, 2015.

In addition to the GAAP results provided in this release, the Company provides Adjusted EPS for the three- and nine-month periods ended Oct. 31, 2015, and Nov. 1, 2014. The Company also provides ROIC for the twelve-month periods ended Oct. 31, 2015, and Nov. 1, 2014, respectively, which is a ratio based on GAAP information, with the exception of adjustments made to capitalize operating leases. Operating leases are capitalized as part of the ROIC calculation to control for differences in capital structure between the Company and its competitors. Adjusted EPS, capitalized operating lease obligations and operating lease interest are not in accordance with, or an alternative for, generally accepted accounting principles in the United States. Management believes Adjusted EPS is useful in providing period-to-period comparisons of the results of the Company’s ongoing retail operations. Management believes ROIC is useful in assessing the effectiveness of its capital allocation over time. The most comparable GAAP measure for adjusted diluted EPS is diluted EPS from continuing operations. The most comparable GAAP measure for capitalized operating lease obligations and operating lease interest is total rent expense. Adjusted EPS, capitalized operating lease obligations and operating lease interest should not be considered in isolation or as a substitution for analysis of the Company’s results as reported under GAAP. Other companies may calculate Adjusted EPS and ROIC differently than the Company does, limiting the usefulness of the measure for comparisons with other companies.

About Target

Minneapolis-based Target Corporation (NYSE: TGT) serves guests at 1,805 stores and at Target.com. Since 1946, Target has given 5 percent of its profit to communities, which today equals more than $4 million a week. For more information, visit Target.com/Pressroom. For a behind-the-scenes look at Target, visit Target.com/abullseyeview or follow @TargetNews on Twitter.

TARGET CORPORATION

       

 

Consolidated Statements of Operations

Three Months Ended Nine Months Ended
October 31,   November 1, October 31,   November 1,
(millions, except per share data) (unaudited)   2015   2014   Change   2015   2014   Change
Sales $ 17,613 $ 17,254 2.1

 %

$ 52,159 $ 50,868 2.5 %
Cost of sales 12,440 12,171 2.2 36,402 35,716 1.9
Selling, general and administrative expenses 3,736 3,644 2.5 10,745 10,619 1.2
Depreciation and amortization   561     535     4.8     1,651     1,584     4.3  
Earnings from continuing operations before interest expense and income taxes 876 904 (3.1 ) 3,361 2,949 14.0
Net interest expense   151     146     3.5     455     730     (37.7 )
Earnings from continuing operations before income taxes 725 758 (4.4 ) 2,906 2,219 31.0
Provision for income taxes   249     232     7.2     1,006     730     37.7  
Net earnings from continuing operations 476 526 (9.5 ) 1,900 1,489 27.7
Discontinued operations, net of tax   73     (174 )       37     (485 )    
Net earnings   $ 549     $ 352     56.0

 %

  $ 1,937     $ 1,004     92.9 %
Basic earnings/(loss) per share
Continuing operations $ 0.76 $ 0.83 (8.0 )% $ 3.00 $ 2.35 27.7 %
Discontinued operations   0.12     (0.28 )       0.06     (0.76 )    
Net earnings per share   $ 0.88     $ 0.55     58.6

 %

  $ 3.06     $ 1.58     92.9 %
Diluted earnings/(loss) per share
Continuing operations $ 0.76 $ 0.82 (7.9 )% $ 2.98 $ 2.33 27.7 %
Discontinued operations   0.11     (0.27 )       0.06     (0.76 )    
Net earnings per share   $ 0.87     $ 0.55     58.7

 %

  $ 3.03     $ 1.57     92.9 %
Weighted average common shares outstanding
Basic 623.7 634.0 (1.6 )% 633.5 633.6 %
Dilutive impact of share-based awards   5.1     5.6    

 

  5.2     5.1      
Diluted   628.8     639.6     (1.7 )%   638.7     638.7     %
Antidilutive shares       2.3             4.2      
 

Note: Per share amounts may not foot due to rounding.

Subject to reclassification

TARGET CORPORATION

     
 

Consolidated Statements of Financial Position

October 31, January 31, November 1,
(millions)   2015   2015   2014
(unaudited) (unaudited)
Assets
Cash and cash equivalents, including short term investments of $1,154, $1,520 and $4 $ 1,977 $ 2,210 $ 718
Inventory (a) 10,374 8,283 9,957
Assets of discontinued operations 451 1,333 808
Other current assets (a)   2,402     2,261     2,355  
Total current assets 15,204 14,087 13,838
Property and equipment
Land 6,118 6,127 6,111
Buildings and improvements 26,912 26,613 26,439
Fixtures and equipment 5,283 5,329 5,247
Computer hardware and software 2,652 2,552 2,437
Construction-in-progress 428 424 440
Accumulated depreciation   (15,921 )   (15,093 )   (14,641 )
Property and equipment, net 25,472 25,952 26,033
Noncurrent assets of discontinued operations 42 442 5,540
Other noncurrent assets   978     923     1,050  
Total assets   $ 41,696     $ 41,404     $ 46,461  
Liabilities and shareholders’ investment
Accounts payable $ 8,904 $ 7,759 $ 8,839
Accrued and other current liabilities 3,868 3,783 3,697
Current portion of long-term debt and other borrowings 825 91 483
Liabilities of discontinued operations   261     103     506  
Total current liabilities 13,858 11,736 13,525
Long-term debt and other borrowings 11,951 12,705 12,623
Deferred income taxes 1,316 1,321 1,195
Noncurrent liabilities of discontinued operations 36 193 1,292
Other noncurrent liabilities   1,279     1,452     1,453  
Total noncurrent liabilities 14,582 15,671 16,563
Shareholders’ investment
Common stock 52 53 53
Additional paid-in capital 5,314 4,899 4,612
Retained earnings 8,359 9,644 12,631
Accumulated other comprehensive loss
Pension and other benefit liabilities (431 ) (561 ) (401 )
Currency translation adjustment and cash flow hedges   (38 )   (38 )   (522 )
Total shareholders’ investment   13,256     13,997     16,373  
Total liabilities and shareholders’ investment   $ 41,696     $ 41,404     $ 46,461  

Common Stock Authorized 6,000,000,000 shares, $.0833 par value; 618,604,168, 640,213,987 and 634,378,337 shares issued and outstanding at October 31, 2015, January 31, 2015 and November 1, 2014, respectively.

Preferred Stock Authorized 5,000,000 shares, $.01 par value; no shares were issued or outstanding at October 31, 2015, January 31, 2015 or November 1, 2014.

(a) At October 31, 2015, $456 million of pharmacy prescription inventory was classified as held-for-sale and included in other current assets. At January 31, 2015 and November 1, 2014, $506 million and $507 million, respectively, of pharmacy prescription inventory has been reclassified to conform with the current period presentation.

Subject to reclassification

TARGET CORPORATION

 
 

Consolidated Statements of Cash Flows

Nine Months Ended  
October 31,   November 1,
(millions) (unaudited)   2015   2014  
Operating activities
Net earnings $ 1,937 $ 1,004
Earnings / (losses) from discontinued operations, net of tax   37     (485 )  
Net earnings from continuing operations 1,900 1,489
Adjustments to reconcile net earnings to cash provided by operations:
Depreciation and amortization 1,651 1,584
Share-based compensation expense 84 61
Deferred income taxes (111 ) (213 )
Loss on debt extinguishment 285
Noncash (gains) / losses and other, net (25 ) (33 )
Changes in operating accounts:
Inventory (2,096 ) (2,186 )
Other assets 95 92
Accounts payable and accrued liabilities   1,458     1,520    
Cash provided by operating activities—continuing operations 2,956 2,599
Cash provided by / (required for) operating activities—discontinued operations   804     (549 )  
Cash provided by operations   3,760     2,050    
Investing activities
Expenditures for property and equipment (1,129 ) (1,362 )
Proceeds from disposal of property and equipment 21 84
Proceeds from sale of business 8
Cash paid for acquisitions, net of cash assumed (18 )
Other investments   12     88    
Cash required for investing activities—continuing operations (1,088 ) (1,208 )
Cash provided by / (required for) investing activities—discontinued operations   19     (208 )  
Cash required for investing activities   (1,069 )   (1,416 )  
Financing activities
Change in commercial paper, net 305
Additions to long-term debt 1,993
Reductions of long-term debt (72 ) (2,062 )
Dividends paid (1,017 ) (874 )
Repurchase of stock (2,179 )
Stock option exercises and related tax benefit   344     88    
Cash required for financing activities   (2,924 )   (550 )  
Effect of exchange rate changes on cash and cash equivalents       1    
Net increase in cash and cash equivalents (233 ) 85
Cash and cash equivalents at beginning of period   2,210     695   (a)
Cash and cash equivalents at end of period   $ 1,977     $ 780   (b)

(a) Includes cash of our discontinued operations of $25 million at February 1, 2014.
(b) Includes cash of our discontinued operations of $62 million at November 1, 2014.

Subject to reclassification

TARGET CORPORATION

       
 

Segment Results

Three Months Ended Nine Months Ended
October 31,   November 1, October 31,   November 1,
(millions) (unaudited)   2015   2014   Change   2015   2014   Change
Sales $ 17,613 $ 17,254 2.1 % $ 52,159 $ 50,868 2.5 %
Cost of sales   12,440   12,171   2.2     36,402   35,716   1.9  
Gross margin 5,173 5,083 1.8 15,757 15,152 4.0
SG&A expenses(a)   3,650   3,632   0.5     10,533   10,450   0.8  
EBITDA 1,523 1,451 4.9 5,224 4,702 11.1
Depreciation and amortization   561   535   4.8     1,651   1,584   4.3  
EBIT   $ 962   $ 916   5.0 %   $ 3,573   $ 3,118   14.6 %

Note: We operate as a single segment which includes all of our continuing operations, excluding net interest expense, data breach related costs and certain other expenses that are discretely managed. Our segment operations are designed to enable guests to purchase products seamlessly in stores, online or through mobile devices. Beginning with the first quarter of 2015, segment EBIT includes the impact of the reduction of the beneficial interest asset. For comparison purposes, prior year segment EBIT has been revised.
(a) SG&A includes $166 million and $477 million of net profit-sharing income under our credit card program agreement for the three and nine months ended October 31, 2015, respectively, and $161 million and $466 million for the three and nine months ended November 1, 2014, respectively.

         
  Three Months Ended   Nine Months Ended
Segment Rate Analysis October 31,   November 1, October 31,   November 1,
(unaudited)   2015   2014   2015   2014
Gross margin rate 29.4

 %

29.5

 %

30.2

 %

29.8

 %

SG&A expense rate 20.7 21.1 20.2 20.5
EBITDA margin rate 8.6 8.4 10.0 9.2
Depreciation and amortization expense rate 3.2 3.1 3.2 3.1
EBIT margin rate   5.5     5.3     6.8     6.1  

Note: Rate analysis metrics are computed by dividing the applicable amount by sales.

         
Three Months Ended Nine Months Ended
Sales by Channel October 31, November 1, October 31, November 1,
(unaudited)   2015   2014   2015   2014
Stores 97.3

 %

97.7

 %

97.2

 %

97.8

 %

Digital   2.7     2.3     2.8     2.2  
Total   100

 %

  100

 %

  100

 %

  100

 %

         
Three Months Ended Nine Months Ended
Comparable Sales October 31, November 1, October 31, November 1,
(unaudited)   2015   2014   2015   2014
Comparable sales change 1.9

 %

1.2

 %

2.2

 %

0.3

 %

Drivers of change in comparable sales
Number of transactions 1.4 (0.4 ) 1.3 (1.5 )
Average transaction amount 0.4 1.6 0.9 1.8
Selling price per unit 2.5 3.1 3.8 2.6
Units per transaction   (2.1 )   (1.5 )   (2.8 )   (0.8 )

Note: Amounts may not foot due to rounding.

         

Contribution to Comparable Sales Change
(unaudited)

Three Months Ended Nine Months Ended
 

October 31,
2015

 

November 1,
2014

 

October 31,
2015

 

November 1,
2014

Stores channel comparable sales change 1.4

 %

0.6

 %

1.6

 %

(0.2 )%
Digital channel contribution to comparable sales change   0.4     0.6     0.6     0.5  
Total comparable sales change   1.9

 %

  1.2

 %

  2.2

 %

  0.3

 %

Note: Amounts may not foot due to rounding.

         
Three Months Ended Nine Months Ended
REDcard Penetration October 31, November 1, October 31, November 1,
(unaudited)   2015   2014   2015   2014
Target Debit Card 12.1

 %

11.2

 %

12.0

 %

11.2

 %

Target Credit Cards   10.2     9.8     9.9     9.5  
Total REDcard Penetration   22.3

 %

  21.0

 %

  22.0

 %

  20.7

 %

Note: Amounts may not foot due to rounding.

         
  Number of Stores   Retail Square Feet(a)
Number of Stores and Retail Square Feet October 31,   January 31,   November 1, October 31,   January 31,   November 1,
(unaudited)   2015   2015   2014   2015   2015   2014
Expanded food assortment stores 1,306 1,292 1,294 168,745 167,026 167,291
SuperTarget stores 249 249 249 44,150 44,151 44,151
General merchandise stores 232 240 249 27,028 27,945 28,861
CityTarget stores 9 8 8 987 820 820
TargetExpress stores   9   1   1   173   21   21
Total   1,805   1,790   1,801   241,083   239,963   241,144

(a)  In thousands: reflects total square feet, less office, distribution center and vacant space.

 

Subject to reclassification

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 restructuring costs, net expenses related to the 2013 data breach and other matters presented below. We believe this information is useful in providing period-to-period comparisons of the results of our continuing operations. This measure is not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The most comparable GAAP measure is diluted earnings per share from continuing operations. Adjusted EPS should not be considered in isolation or as a substitution for analysis of our results as reported under GAAP. Other companies may calculate Adjusted EPS differently than we do, limiting the usefulness of the measure for comparisons with other companies. Prior year amounts have been revised to present Adjusted EPS on a continuing operations basis.

         
Adjusted EPS   Three Months Ended  
October 31, 2015   November 1, 2014  
  Net of   Per Share   Net of   Per Share  
(millions, except per share data) (unaudited)   Pretax   Tax   Amounts   Pretax   Tax   Amounts   Change
GAAP diluted earnings per share from continuing operations $ 0.76 $ 0.82 (7.9 )%
Adjustments
Restructuring costs (a) $ 21 $ 13 $ 0.02 $ $ $
Data Breach-related costs (b) 26 20 0.03 12 7 0.01
Impairments (c) 39 29 0.05
Resolution of income tax matters                   (30 )   (0.05 )    
Adjusted diluted earnings per share from continuing operations           $ 0.86             $ 0.79     8.6

 %

 
Nine Months Ended  
October 31, 2015 November 1, 2014  
Net of Per Share Net of Per Share
(millions, except per share data)   Pretax   Tax   Amounts   Pretax   Tax   Amounts    
GAAP diluted earnings per share from continuing operations $ 2.98 $ 2.33 27.7

 %

Adjustments
Restructuring costs (a) $ 135 $ 85 $ 0.13 $ $ $
Data Breach-related costs (b) 38 27 0.04 140 90 0.14
Loss on early retirement of debt 285 174 0.27
Impairments (c) 39 29 0.05 16 9 0.01
Card brand conversion costs (d) 13 8 0.01
Resolution of income tax matters      

(8

)   (0.01 )       (31 )   (0.05 )    
Adjusted diluted earnings per share from continuing operations           $ 3.18             $ 2.72     16.9

 %

Note: Amounts may not foot due to rounding. Beginning with the first quarter 2015, we no longer adjust for the reduction of the beneficial interest asset because it is no longer meaningful. For comparison purposes, prior year Adjusted EPS has been revised.
(a) Costs related to our previously announced corporate restructuring.
(b) For the three and nine months ended October 31, 2015, we recorded $26 million and $38 million of pretax Data Breach-related expenses. Along with legal and other professional services, these expenses include adjustments to the accrual necessary to reflect our current loss expectations for the remaining potential Data Breach-related claims. For the three and nine months ended November 1, 2014, we recorded $12 million and $186 million of pretax expenses, respectively. We also recorded expected insurance proceeds of $46 million for the nine months ended November 1, 2014, for net pretax expenses of $140 million.
(c) For the three and nine months ended October 31, 2015, these expenses relate to the impairment of long-lived and intangible assets. For the nine months ended November 1, 2014, these expenses relate to impairment of undeveloped land.
(d) Expense related to converting the co-branded REDcard program to MasterCard.

We have also disclosed after-tax return on invested capital for continuing operations (ROIC), which is a ratio based on GAAP information, with the exception of adjustments made to capitalize operating leases. Operating leases are capitalized as part of the ROIC calculation to control for differences in capital structure between us and our competitors. We believe this metric provides a meaningful measure of the effectiveness of our capital allocation over time. Other companies may calculate ROIC differently than we do, limiting the usefulness of the measure for comparisons with other companies.

     
After-Tax Return on Invested Capital  
     
Numerator   Trailing Twelve Months
October 31,   November 1,
(dollars in millions) (unaudited)   2015   2014
Earnings from continuing operations before interest expense and income taxes $ 4,946 $ 4,264
+ Operating lease interest (a)(b)   90     98  
Adjusted earnings from continuing operations before interest expense and income taxes 5,036 4,362
- Income taxes (c)   1,717     1,444  
Net operating profit after taxes   $ 3,319     $ 2,918    
             
Denominator October 31, November 1, November 2,
(dollars in millions) (unaudited)   2015   2014   2013
Current portion of long-term debt and other borrowings $ 825 $ 483 $ 2,109
+ Noncurrent portion of long-term debt 11,951 12,623 11,381
+ Shareholders' equity 13,256 16,373 16,155
+ Capitalized operating lease obligations (b)(d) 1,503 1,639 1,546
- Cash and cash equivalents 1,977 718 687
- Net assets of discontinued operations   196     4,550     4,457
Invested capital   $ 25,362     $ 25,850     $ 26,047
Average invested capital (e)   $ 25,606     $ 25,949    
                 
After-tax return on invested capital   13.0 %   11.2 %    

(a) Represents the hypothetical capitalization of our operating leases, using eight times our trailing twelve months rent expense and an estimated interest rate of six percent.
(b) See the following Reconciliation of Capitalized Operating Leases table for the adjustments to our GAAP total rent expense to obtain the hypothetical capitalization of operating leases and related operating lease interest.
(c) Calculated using the effective tax rate for continuing operations, which was 34.1% and 33.1% for the trailing twelve months ended October 31, 2015 and November 1, 2014.
(d) Calculated as eight times our trailing twelve months rent expense.
(e) Average based on the invested capital at the end of the current period and the invested capital at the end of the prior period.

Capitalized operating lease obligations and operating lease interest are not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The most comparable GAAP measure is total rent expense. Capitalized operating lease obligations and operating lease interest should not be considered in isolation or as a substitution for analysis of our results as reported under GAAP.

     
Reconciliation of Capitalized Operating Leases   Trailing Twelve Months
October 31,   November 1,   November 2,
(dollars in millions) (unaudited)   2015   2014   2013
Total rent expense $ 188 $ 205 $ 193
Capitalized operating lease obligations (total rent expense x 8) 1,503 1,639 1,546
Operating lease interest (capitalized operating lease obligations x 6%)   90   98   n/a
 

Subject to reclassification

Source: Target Corporation

Target Corporation
John Hulbert, Investors, 612-761-6627
or
Erin Conroy, Media, 612-761-5928
or
Target Media Hotline, 612-696-3400