Financial News Release

Target Corporation Second Quarter Earnings Per Share $0.38
08/15/02

MINNEAPOLIS, Aug 15, 2002 /PRNewswire-FirstCall via COMTEX/ -- Target Corporation (NYSE: TGT) today reported earnings per share for the second quarter ended August 3, 2002 of 38 cents, compared with 30 cents in the second quarter ended August 4, 2001. All earnings per share figures refer to diluted earnings per share. Second quarter net earnings increased 26.8 percent to $344 million, compared with $271 million in 2001.

"We are extremely pleased with our second quarter results, particularly our continued momentum at Target Stores," said Bob Ulrich, chairman and chief executive officer of Target Corporation. "This performance reinforces our confidence in our ability to deliver strong profitable growth in 2002 and generate considerable value for our shareholders over the long-term."

Total revenues in the second quarter increased 12.6 percent to $10.068 billion from $8.941 billion in 2001, driven by a 16.2 percent revenue increase at Target Stores. Comparable-store sales for the second quarter 2002 increased 3.0 percent. (Total revenues include retail sales and net credit revenues. Comparable-store sales are sales from stores open longer than one year.)

In the second quarter, gross margin rate increased from the prior year, primarily due to strong improvement at both Target Stores and Mervyn's. (Gross margin rate represents gross margin as a percentage of sales.) Expense rate, excluding credit card operations, was unfavorable to prior year, as growth in expense was only partially offset by the benefit of overall growth at Target, our lowest expense rate division. (Expense rate represents selling, general and administrative expenses as a percentage of sales. It includes buying and occupancy, advertising, start-up and other expense, and excludes depreciation and expenses associated with credit card operations.)

For the quarter, pre-tax segment profit increased 31.4 percent to $785 million, compared with $598 million in the second quarter 2001. Pre-tax profit at Target Stores increased $186 million, or 35.5 percent. Pre-tax profit at Mervyn's declined $1 million and pre-tax profit at Marshall Field's improved by $2 million. (Pre-tax segment profit is earnings before LIFO, securitization effects, interest, other expense and unusual items.)

Contribution from the company's credit card operations increased to $129 million in the second quarter from $103 million a year ago. At quarter-end, gross receivables serviced were $4.636 billion, compared with $2.687 billion at the end of second quarter 2001, due to the continued growth in usage of the Target Visa. The provision for bad debt expense exceeded write-offs by $35 million in the quarter, while delinquency trends improved from the same period a year ago, primarily due to the growth of higher quality Target Visa receivables. Results of credit card operations are included in the pre-tax segment profit for each of the company's three business segments.

Other Factors

Net interest expense and interest equivalent for the quarter increased $32 million compared with second quarter 2001, of which $16 million is related to the repurchase of debt. The increase in net interest expense is due to substantially higher average funded balances, partially offset by the benefit of a lower average portfolio interest rate.

The company's annual effective income tax rate is 38.2 percent, compared with 38.0 percent last year.

Miscellaneous

Separately, the corporation announced today that CEO Bob Ulrich and CFO Doug Scovanner plan to sign and file the certifications required by the SEC, following their review with the company's audit committee and Board of Directors. This filing is due in conjunction with the corporation's second quarter Form 10-Q filing, on or before September 17, 2002.

Target Corporation will webcast its second quarter earnings conference call at 9:30am CDT today. Investors and the media are invited to listen to the call through the company's website at www.target.com (click on "company/Target Corporation/investor information/webcasts"). A telephone replay of the call will be available beginning at approximately 11:30am CDT today through the end of business on August 16, 2002. The replay number is (888) 445-8681.

Forward-looking statements in this release should be read in conjunction with the cautionary statements in Exhibit (99)C to the company's 2001 Form 10-K.

Target Corporation operates large-store general merchandise formats, including discount stores, moderate-priced promotional and traditional department stores, as well as a direct mail and on-line business called target.direct. The company currently operates 1,435 stores in 47 states. This includes 1,107 Target stores, 264 Mervyn's stores and 64 Marshall Field's stores.

Target Corporation news releases are available at www.target.com or www.prnewswire.com .

                              Target Corporation
                        CONSOLIDATED RESULTS OF OPERATIONS


                            Three Months Ended         Six Months Ended
    (Millions, except    August 3, August 4,  %     August 3, August 4,   %
     per share data)       2002     2001    Change    2002     2001     Change
    (Unaudited)

    Sales                  $9,791  $8,795   11.3%   $19,127  $16,981   12.6%
    Net credit revenues       277     146   88.8        535      294   81.5

       Total revenues      10,068   8,941   12.6     19,662   17,275   13.8

    Cost of sales           6,640   6,082    9.2     12,962   11,685   10.9
    Selling, general and
     administrative
     expense                2,249   1,974   13.9      4,376    3,861   13.3
    Credit expense            171      78  118.9        336      150  124.3
    Depreciation and
     amortization             295     259   13.8        584      515   13.5
    Interest expense          154     109   40.9        289      216   33.5

    Earnings before income
     taxes                    559     439   27.4      1,115      848   31.5

    Provision for income
     taxes                    215     168   28.4        426      323   32.0

    Net earnings             $344    $271   26.8%      $689     $525   31.2%

    Basic earnings per
     share                  $0.38   $0.30   25.8%     $0.76    $0.58   30.1%

    Diluted earnings per
     share                  $0.38   $0.30   26.2%     $0.75    $0.58   30.4%

    Weighted average
     common shares
     outstanding:
               Basic        907.9   901.0             907.2    900.0
               Diluted      913.0   908.9             913.9    908.7



                 CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

    (Millions)                                    August 3,         August 4,
    (Unaudited)                                       2002              2001

    ASSETS
    Cash and cash equivalents                       $1,755              $798
    Accounts receivable (net of $332
     allowance)                                      4,304               ---
    Receivable-backed securities                       ---             1,721
    Inventory                                        4,549             4,408
    Other                                            1,112               893
       Total current assets                         11,720             7,820

    Property and equipment, net                     14,370            12,508
    Other                                            1,169               917
    Total assets                                   $27,259           $21,245

    LIABILITIES AND SHAREHOLDERS'
     INVESTMENT
    Accounts payable                                $4,187            $3,735
    Current portion of long-term debt and
     notes payable                                   1,583               580
    Other                                            2,031             1,886
       Total current liabilities                     7,801             6,201

    Long-term debt                                   9,735             6,999
    Other                                            1,206             1,047
    Shareholders' investment                         8,517             6,998
    Total liabilities and shareholders'
     investment                                    $27,259           $21,245

    Common shares outstanding                        908.4             901.7




                        CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                    Six Months Ended
    (Millions)                                  August 3,       August 4,
    (Unaudited)                                   2002            2001

    OPERATING ACTIVITIES
    Net earnings                                 $689              $525
    Reconciliation to cash flow:
      Depreciation and amortization               584               515
      Bad debt provision                          192               ---
      Other non-cash items affecting earnings     106                56
      Changes in operating accounts
       providing / (requiring) cash:
        Accounts receivable                      (665)              ---
        Inventory                                (100)             (160)
        Other current assets                     (197)             (142)
        Other assets                             (121)              (67)
        Accounts payable                           27               159
        Accrued liabilities                        13               (97)
        Income taxes payable                       20                94
      Other                                        19               ---
    Cash flow provided by operations              567               883

    INVESTING ACTIVITIES
    Expenditures for property and
     equipment                                 (1,479)           (1,586)
    Decrease in receivable-backed
     securities                                   ---               220
    Proceeds from disposals of
     property and equipment                        11                10
    Cash flow required by investing
     activities                                (1,468)           (1,356)

    Net financing requirements                   (901)             (473)

    FINANCING ACTIVITIES
    Decrease in notes payable, net                ---              (247)
    Additions to long-term debt                 2,500             1,750
    Reductions of long-term debt                 (245)             (476)
    Dividends paid                               (109)              (99)
    Repurchase of stock                           ---               (14)
    Other                                          11                 1
    Cash flow provided by financing
     activities                                 2,157               915

    Net increase in cash and cash
     equivalents                                1,256               442

    Cash and cash equivalents at
     beginning of year                            499               356
    Cash and cash equivalents at end
     of period                                 $1,755              $798



                                                           Target Corporation
                                              (Millions, except as indicated)
                                                                  (Unaudited)
    REVENUES and COMPARABLE-STORE SALES
    Comparable-store sales are sales from stores open longer than one year.

                   Three Months Ended                Six Months Ended
                                % Change                           % Change
             Aug. 3,  Aug. 4,          Comp.   Aug. 3,  Aug. 4,          Comp.
              2002     2001  Revenues  Sales    2002     2001  Revenues  Sales
    Target   $8,499   $7,311   16.2%   4.4%   $16,528  $14,082   17.4%   5.6%
    Mervyn's    886      931   (4.9)  (5.1)     1,749    1,802   (3.0)  (3.3)
    Marshall
     Field's    589      598   (1.4)  (2.5)     1,214    1,227   (1.1)  (2.3)
    Other        94      101   (7.8)    na        171      164    4.5     na
    TOTAL   $10,068   $8,941   12.6%   3.0%   $19,662  $17,275   13.8%   4.1%


    NUMBER OF STORES, RETAIL SQUARE FEET and INVENTORY
    Retail square feet in thousands; reflects total square feet less office,
    warehouse and vacant space.

                          Number of Stores          Retail Square Feet
                        August 3,  August 4,  August 3,  August 4,     %
                          2002       2001       2002       2001     Change
    Target               1,107*     1,019*     133,811    119,822     11.7%
    Mervyn's               264        265       21,425     21,480     (0.3)
    Marshall Field's        64         64       14,638     14,638      0.0
    Other                  ---        ---          ---        ---
    TOTAL                1,435      1,348      169,874    155,940      8.9%

    *Includes 82 SuperTargets in 2002 and 51 SuperTargets in 2001.


                                                        Inventory
                                             August 3,   August 4,
                                               2002        2001      % Change
    Target                                    $3,509      $3,193        9.9%
    Mervyn's                                     526         587      (10.3)
    Marshall Field's                             343         393      (12.7)
    Other                                        171         235      (27.6)
    TOTAL                                     $4,549      $4,408        3.2%


    PRE-TAX SEGMENT PROFIT AND EARNINGS RECONCILIATION
    Pre-tax segment profit is earnings before LIFO, securitization effects,
    interest, other expense and unusual items.

                              Three Months Ended          Six Months Ended
                        August 3, August 4,   %     August 3, August 4,   %
                          2002      2001    Change    2002      2001    Change
    Target                $708      $522     35.5%   $1,386    $1,024    35.3%
    Mervyn's                59        60     (1.2)      111       108     3.0
    Marshall Field's        18        16     18.0        50        39    28.8
      Total pre-tax
       segment profit      785       598     31.4     1,547     1,171    32.1
    Securitization
     adjustment
     (interest
     equivalent)           ---       (13)               ---       (25)
    Interest expense      (154)     (109)              (289)     (216)
    Other                  (72)      (37)              (143)      (82)
      Earnings before
       income taxes       $559      $439     27.4%   $1,115      $848    31.5%


    EBITDA
    EBITDA is pre-tax segment profit before depreciation and amortization.

                              Three Months Ended          Six Months Ended
                       August 3,  August 4,    %    August 3, August 4,    %
                         2002       2001    Change    2002      2001    Change
    Target                $931      $709     31.2%   $1,830    $1,395    31.1%
    Mervyn's                86        91     (5.2)      167       171    (1.9)
    Marshall Field's        49        50     (0.3)      113       107     5.8
    Total segment
     EBITDA             $1,066      $850     25.5%   $2,110    $1,673    26.1%
    Segment
     depreciation and
     amortization         (281)     (252)              (563)     (502)
    Pre-tax segment
     profit               $785      $598     31.4%   $1,547    $1,171    32.1%


                     Three Months          Six Months        Twelve Months
                        Ended                Ended               Ended
                  August 3, August 4,  August 3, August 4, August 3, August 4,
                    2002      2001       2002      2001      2002      2001
    Pre-tax
     Segment
     Profit as
     a % of
     Revenues:
    Target          8.3%      7.1%       8.4%      7.3%      8.3%      7.5%
    Mervyn's        6.6%      6.4%       6.4%      6.0%      7.3%      6.7%
    Marshall
     Field's        3.1%      2.6%       4.1%      3.1%      5.2%      5.7%

    EBITDA as a
     % of Revenues:
    Target         11.0%      9.7%      11.1%      9.9%     10.7%      9.8%
    Mervyn's        9.7%      9.8%       9.6%      9.5%     10.2%      9.8%
    Marshall
     Field's        8.4%      8.3%       9.3%      8.7%      9.9%     10.4%


                                                            Target Corporation
                                                                    (Millions)
                                                                   (Unaudited)

    CREDIT CARD CONTRIBUTION
                                       Three Months Ended   Six Months Ended
                                       August 3, August 4, August 3, August 4,
                                         2002      2001      2002      2001
    Revenues
    Finance charges, late fees and
     other revenues                      $262      $175      $506      $350
    Merchant fees
      Intracompany                         23        22        45        44
      Third-party                          15         1        29         2
    Total revenues                        300       198       580       396

    Expenses
    Bad debt                              103        45       192        81
    Operations and marketing               68        50       144       102
    Total expenses                        171        95       336       183

    Pre-tax credit contribution          $129      $103      $244      $213


    QUARTER-END RECEIVABLES SERVICED
                                                   August 3,         August 4,
                                                     2002              2001
    Target
      Guest Card                                      $865            $1,255
      Target Visa                                    2,534               131
    Mervyn's                                           586               639
    Marshall Field's                                   651               662
    Quarter-end receivables serviced                $4,636            $2,687

    Past due*                                          5.6%              6.8%

    Average receivables serviced                    $4,301            $2,732

    * Accounts with two or more payments past due as a percent of total
      outstanding receivables.


    ALLOWANCE FOR DOUBTFUL ACCOUNTS
                                       Three Months Ended   Six Months Ended
                                       August 3, August 4, August 3, August 4,
                                         2002      2001      2002      2001
    Allowance at beginning of period     $297      $207       261      $211
    Bad debt provision                    103        45       192        81
    Net write-offs                        (68)      (39)     (121)      (79)
    Allowance at end of period           $332      $213       332       213

    As a percent of period-end
     receivables serviced                 7.2%      7.9%      7.2%      7.9%

    As a multiple of trailing
     12 months net write-offs             1.5       1.4       1.5       1.4


                    

SOURCE Target Corporation

CONTACT:
Investors, Susan Kahn, +1-612-761-6735, or financial media,
Cathy Wright, +1-612-761-6627, both for Target Corporation

URL: http://www.target.com

Copyright (C) 2002 PR Newswire. All rights reserved.