MIME-Version: 1.0 X-Document-Type: Workbook Content-Type: multipart/related; boundary="----=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5" This document is a Single File Web Page, also known as a Web Archive file. If you are seeing this message, your browser or editor doesn't support Web Archive files. Please download a browser that supports Web Archive, such as Microsoft Internet Explorer. ------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Workbook.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"

This page should be opened with Microsoft Excel XP or newer.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet01.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Document and Entity Information
3 Months Ended
May 04, 2013
May 28, 2013
Document and Entity Information
Entity Registrant Name TARGET CORP
Entity Central Index Key 0000027419
Document Type 10-Q
Document Period End Date May 4, 2013
Amendment Flag false
Current Fiscal Year End Date --02-01
Entity Current Reporting Status Yes
Entity Filer Category Large Accelerated Filer
Entity Common Stock, Shares Outstanding 641,703,245
Document Fiscal Year Focus 2013
Document Fiscal Period Focus Q1
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet02.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Operations (USD $)
In Millions, except Per Share data, unless otherwise specified
3 Months Ended
May 04, 2013
Apr. 28, 2012
Consolidated Statements of Operations
Sales $ 16,706 $ 16,537
Credit card revenues 330
Total revenues 16,706 16,867
Cost of sales 11,563 11,541
Selling, general and administrative expenses 3,590 3,392
Credit card expenses 120
Depreciation and amortization 536 529
Gain on receivables transaction (391)
Earnings before interest expense and income taxes 1,408 1,285
Net interest expense 629 184
Earnings before income taxes 779 1,101
Provision for income taxes 281 404
Net earnings $ 498 $ 697
Basic earnings per share (in dollars per share) $ 0.78 $ 1.05
Diluted earnings per share (in dollars per share) $ 0.77 $ 1.04
Weighted average common shares outstanding
Basic (in shares) 642.1 666.3
Dilutive impact of share-based awards (in shares) 7.4 [1] 6.1 [1]
Diluted (in shares) 649.5 672.4
[1] Excludes 4.4 million and 11.5 million share-based awards for the three months ended May 4, 2013 and April 28, 2012, respectively, because their effects were antidilutive.
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet03.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Operations (Parenthetical)
In Millions, unless otherwise specified
3 Months Ended
May 04, 2013
Apr. 28, 2012
Consolidated Statements of Operations
Antidilutive stock options excluded from the calculation of weighted average shares for diluted EPS 4.4 11.5
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet04.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Comprehensive Income (USD $)
In Millions, unless otherwise specified
3 Months Ended
May 04, 2013
Apr. 28, 2012
Consolidated Statements of Comprehensive Income
Net earnings $ 498 $ 697
Other comprehensive income/(loss), net of tax
Pension and other benefit liabilities, net of taxes of $26 and $9 40 14
Currency translation adjustment and cash flow hedges, net of taxes of $9 and $17 (29) 26
Other comprehensive income 11 40
Comprehensive income $ 509 $ 737
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet05.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Comprehensive Income (Parenthetical) (USD $)
In Millions, unless otherwise specified
3 Months Ended
May 04, 2013
Apr. 28, 2012
Consolidated Statements of Comprehensive Income
Pension and other benefit liabilities, taxes $ 26 $ 9
Currency translation adjustment and cash flow hedges, taxes $ 9 $ 17
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet06.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Financial Position (USD $)
In Millions, unless otherwise specified
May 04, 2013
Feb. 02, 2013
Apr. 28, 2012
Assets
Cash and cash equivalents, including short-term investments of $1,112, $130 and $18 $ 1,819 $ 784 $ 675
Inventory 8,099 7,903 7,670
Other current assets 1,939 1,860 1,698
Credit card receivables, held for sale 5,841
Credit card receivables, net of allowance of $0, $0 and $395 5,548
Total current assets 11,857 16,388 15,591
Property and equipment
Land 6,213 6,206 6,136
Buildings and improvements 28,949 28,653 27,037
Fixtures and equipment 5,199 5,362 4,979
Computer hardware and software 2,382 2,567 2,275
Construction-in-progress 1,348 1,176 1,232
Accumulated depreciation (13,017) (13,311) (12,151)
Property and equipment, net 31,074 30,653 29,508
Other noncurrent assets 1,303 1,122 1,076
Total assets 44,234 48,163 46,175
Liabilities and shareholders' investment
Accounts payable 6,721 7,056 6,292
Accrued and other current liabilities 3,915 3,981 3,671
Current portion of long-term debt and other borrowings 523 2,994 2,483
Total current liabilities 11,159 14,031 12,446
Long-term debt and other borrowings 13,691 14,654 14,967
Deferred income taxes 1,295 1,311 1,209
Other noncurrent liabilities 1,569 1,609 1,690
Total noncurrent liabilities 16,555 17,574 17,866
Shareholders' investment
Common stock 53 54 55
Additional paid-in capital 4,159 3,925 3,595
Retained earnings 12,873 13,155 12,854
Accumulated other comprehensive loss
Pension and other benefit liabilities (492) (532) (610)
Currency translation adjustment and cash flow hedges (73) (44) (31)
Total shareholders' investment 16,520 16,558 15,863
Total liabilities and shareholders' investment $ 44,234 $ 48,163 $ 46,175
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet07.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Financial Position (Parenthetical) (USD $)
In Millions, except Share data, unless otherwise specified
May 04, 2013
Feb. 02, 2013
Apr. 28, 2012
Consolidated Statements of Financial Position
Cash and cash equivalents, short-term investments $ 1,112 $ 130 $ 18
Credit card receivables, allowance $ 0 $ 0 $ 395
Common Stock, shares authorized 6,000,000,000 6,000,000,000 6,000,000,000
Common Stock, par value (in dollars per share) $ 0.0833 $ 0.0833 $ 0.0833
Common Stock, shares issued 641,253,199 645,294,423 661,096,903
Common Stock, shares outstanding 641,253,199 645,294,423 661,096,903
Preferred Stock, shares authorized 5,000,000 5,000,000 5,000,000
Preferred Stock, par value (in dollars per share) $ 0.01 $ 0.01 $ 0.01
Preferred Stock, shares issued 0 0 0
Preferred Stock, shares outstanding 0 0 0
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet08.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Cash Flows (USD $)
In Millions, unless otherwise specified
3 Months Ended
May 04, 2013
Apr. 28, 2012
Operating activities
Net earnings $ 498 $ 697
Reconciliation to cash flow
Depreciation and amortization 536 529
Share-based compensation expense 29 25
Deferred income taxes (66) 7
Bad debt expense 41 [1] 52 [1]
Gain on receivables transaction (391)
Loss on debt extinguishment 445
Noncash (gains)/losses and other, net 8 2
Changes in operating accounts:
Accounts receivable originated at Target 157 142
Proceeds on sale of accounts receivable originated at Target 2,717
Inventory (175) 248
Other current assets (64) 88
Other noncurrent assets 20 (3)
Accounts payable (375) (566)
Accrued and other current liabilities (146) 28
Other noncurrent liabilities (4) 58
Cash flow provided by operations 3,230 1,307
Investing activities
Expenditures for property and equipment (901) (829)
Proceeds from disposal of property and equipment 19 1
Change in accounts receivable originated at third parties 121 185
Proceeds from sale of accounts receivable originated at third parties 3,020
Cash paid for acquisitions, net of cash assumed (58)
Other investments 52 (16)
Cash flow provided by/(required for) investing activities 2,253 (659)
Financing activities
Change in commercial paper, net (970) 450
Additions to long-term debt 500
Reductions of long-term debt (2,916) (1,005)
Dividends paid (232) (201)
Repurchase of stock (540) (592)
Stock option exercises and related tax benefit 209 82
Other (2)
Cash flow required for financing activities (4,449) (768)
Effect of exchange rate changes on cash and cash equivalents 1 1
Net increase/(decrease) in cash and cash equivalents 1,035 (119)
Cash and cash equivalents at beginning of period 784 794
Cash and cash equivalents at end of period $ 1,819 $ 675
[1] Includes net write-offs of credit card receivables prior to the sale of receivables on March 13, 2013, and bad debt expense on credit card receivables during the three months ended April 28, 2012.
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet09.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Shareholders' Equity (USD $)
In Millions, except Share data, unless otherwise specified
Total
Common Stock
Additional Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Income/(Loss)
Balance at Jan. 28, 2012 $ 15,821 $ 56 $ 3,487 $ 12,959 $ (681)
Balance (in shares) at Jan. 28, 2012 669,300,000
Increase (Decrease) in Stockholders' Equity
Net earnings 2,999 2,999
Other comprehensive income 105 105
Dividends declared (903) (903)
Repurchase of stock (1,903) (3) (1,900)
Repurchase of stock (in shares) (32,200,000)
Stock options and awards 439 1 438
Stock options and awards (in shares) 8,200,000
Balance at Feb. 02, 2013 16,558 54 3,925 13,155 (576)
Balance (in shares) at Feb. 02, 2013 645,294,423 645,300,000
Increase (Decrease) in Stockholders' Equity
Net earnings 498 498
Other comprehensive income 11 11
Dividends declared (231) (231)
Repurchase of stock (550) (1) (549)
Repurchase of stock (in shares) (8,500,000) (8,500,000)
Stock options and awards 234 234
Stock options and awards (in shares) 4,500,000
Balance at May. 04, 2013 $ 16,520 $ 53 $ 4,159 $ 12,873 $ (565)
Balance (in shares) at May. 04, 2013 641,253,199 641,300,000
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet10.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Consolidated Statements of Shareholders' Equity (Parenthetical) (USD $)
3 Months Ended 12 Months Ended
May 04, 2013
Apr. 28, 2012
Feb. 02, 2013
Consolidated Statements of Shareholders' Investment
Dividends declared per share (in dollars per share) $ 0.36 $ 0.3 $ 1.38
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet11.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Accounting Policies
3 Months Ended
May 04, 2013
Accounting Policies
Accounting Policies

1. Accounting Policies

 

The accompanying unaudited consolidated financial statements should be read in conjunction with the financial statement disclosures contained in the 2012 Form 10-K for Target Corporation (Target). The same accounting policies are followed in preparing quarterly and annual financial data. See the notes in our 2012 Form 10-K for those policies. In the opinion of management, all adjustments necessary for a fair presentation of quarterly operating results are reflected herein and are of a normal, recurring nature.

 

Due to the seasonal nature of our business, quarterly revenues, expenses, earnings and cash flows are not necessarily indicative of the results that may be expected for the full year.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet12.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Credit Card Receivables Transaction
3 Months Ended
May 04, 2013
Credit Card Receivables Transaction
Credit Card Receivables Transaction

2. Credit Card Receivables Transaction

 

On October 22, 2012, we reached an agreement to sell our entire U.S. consumer credit card portfolio to TD Bank Group (TD) for cash consideration equal to the gross (par) value of the outstanding receivables at the time of closing. Historically, our credit card receivables were recorded at par value less an allowance for doubtful accounts. Following this agreement, our receivables were classified as held for sale and recorded at the lower of cost (par) or fair value.

 

On March 13, 2013, we completed the sale of our entire U.S. consumer credit card portfolio to TD Bank Group (TD) for cash consideration of $5.7 billion, equal to the gross (par) value of the outstanding receivables at the time of closing. This transaction was accounted for as a sale, and the receivables are no longer reported in our Consolidated Statements of Financial Position. Concurrent with the sale of the portfolio, we repaid the nonrecourse debt collateralized by credit card receivables (2006/2007 Series Variable Funding Certificate) at par of $1.5 billion, resulting in net cash proceeds of $4.2 billion.

 

TD now underwrites, funds and owns Target Credit Card and Target Visa consumer receivables in the U.S. TD controls risk management  policies  and  oversees  regulatory  compliance,  and  we  perform  account  servicing  and  primary  marketing functions. We earn a substantial portion of the profits generated by the Target Credit Card and Target Visa portfolios. Income from the TD profit-sharing arrangement and our related account servicing expenses are classified within SG&A expenses in the U.S. Segment.

 

In the first quarter of 2013, we recognized a gain on sale of $391 million related to consideration received in excess of the recorded amount of the receivables. Consideration received included cash of $5.7 billion and a $225 million beneficial interest asset. The beneficial interest asset effectively represents a receivable for the present value of future profit-sharing we expect to receive on the receivables sold. As a result, a portion of the profit-sharing payments we receive from TD will reduce the beneficial interest asset and will not be recorded as income in our Consolidated Statements of Operations. Based on historical payment patterns, we estimate that the beneficial interest asset will be reduced over a four-year period, with larger reductions in the early years.

 

During the three months ended May 4, 2013, the U.S. Segment earned credit card revenues prior to the close of the transaction and $105 million of profit-sharing income from TD after the close of the transaction. On a consolidated basis, this profit-sharing income is offset by a $17 million reduction in the beneficial interest asset, for a net $88 million impact. These amounts are classified within SG&A expenses in the Consolidated Statements of Operations.

 

The $225 million beneficial interest asset was reduced during the quarter ended May 4, 2013 by $15 million of profit-sharing payments related to sold receivables, and it was also reduced by a $2 million income statement charge due to revaluing the remaining asset. As of May 4, 2013, $208 million of a beneficial interest asset remains and is recorded within other current assets and other noncurrent assets in our Consolidated Statements of Financial Position.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet13.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Fair Value Measurements
3 Months Ended
May 04, 2013
Fair Value Measurements
Fair Value Measurements

3. Fair Value Measurements

 

Fair value measurements are categorized into one of three levels based on the lowest level of significant input used: Level 1 (unadjusted quoted prices in active markets); Level 2 (observable market inputs available at the measurement date, other than quoted prices included in Level 1); and Level 3 (unobservable inputs that cannot be corroborated by observable market data).

 

Fair Value Measurements - Recurring Basis

 

 

 

Fair Value at

 

Fair Value at

 

Fair Value at

 

 

 

May 4, 2013

 

February 2, 2013

 

April 28, 2012

 

(millions)

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

$

1,112

 

$

 

$

 

$

130

 

$

 

$

 

$

18

 

$

 

$

 

Other current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

 

1

 

 

 

4

 

 

 

15

 

 

Prepaid forward contracts

 

74

 

 

 

73

 

 

 

74

 

 

 

Beneficial interest asset(b)

 

 

 

98

 

 

 

 

 

 

 

Other noncurrent assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

 

83

 

 

 

85

 

 

 

104

 

 

Company-owned life insurance investments(c)

 

 

285

 

 

 

269

 

 

 

372

 

 

Beneficial interest asset(b)

 

 

 

110

 

 

 

 

 

 

 

Total

 

$

1,186

 

$

369

 

$

208

 

$

203

 

$

358

 

$

 

$

92

 

$

491

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

$

 

$

 

$

 

$

 

$

2

 

$

 

$

 

$

5

 

$

 

Other noncurrent liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

 

53

 

 

 

54

 

 

 

65

 

 

Total

 

$

 

$

53

 

$

 

$

 

$

56

 

$

 

$

 

$

70

 

$

 

 

(a) There was one interest rate swap designated as an accounting hedge in all periods presented. See Note 5 for additional information on interest rate swaps.

(b) A rollforward of the Level 3 beneficial interest asset is included in Note 2.

(c) Company-owned life insurance investments consist of equity index funds and fixed income assets. Amounts are presented net of nonrecourse loans that are secured by some of these policies. These loan amounts were $782 million at May 4, 2013, $817 million at February 2, 2013 and $677 million at April 28, 2012.

 

Position

 

Valuation Technique

Short-term investments

 

Carrying value approximates fair value because maturities are less than three months.

 

 

 

Prepaid forward contracts

 

Initially valued at transaction price. Subsequently valued by reference to the market price of Target common stock.

 

 

 

Interest rate swaps

 

Valuation models are calibrated to initial trade price. Subsequent valuations are based on observable inputs to the valuation model (e.g., interest rates and credit spreads). Model inputs are changed only when corroborated by market data. A credit-risk adjustment is made on each swap using observable market credit spreads.

 

 

 

Company-owned life insurance investments

 

Includes investments in separate accounts that are valued based on market rates credited by the insurer.

 

 

 

Beneficial interest asset

 

Valued using a cash-flow based economic-profit model, which includes inputs of the forecasted performance of the receivables portfolio and a market-based discount rate. Internal data is used to forecast expected payment patterns and write-offs, revenue, and operating expenses (credit EBIT yield) related to the credit card portfolio. Changes in macroeconomic conditions in the United States could affect the estimated fair value. A one percentage point change in the forecasted credit EBIT yield would impact our fair value estimate by approximately $32 million. A one percentage point change in the forecasted discount rate would impact our fair value estimate by approximately $7 million. As described in Note 2, this beneficial interest asset effectively represents a receivable for the present value of future profit-sharing we expect to receive on the receivables sold. As a result, a portion of the profit-sharing payments we receive from TD will reduce the beneficial interest asset. As the asset is reduced over time, changes in the forecasted credit EBIT yield and the forecasted discount rate will have a smaller impact on the estimated fair value.

 

The following table presents the carrying amounts and estimated fair values of financial instruments not measured at fair value in the Consolidated Statements of Financial Position. The fair value of marketable securities is determined using available market prices at the reporting date and would be classified as Level 1. The fair value of debt is generally measured using a discounted cash flow analysis based on current market interest rates for similar types of financial instruments and would be classified as Level 2.

 

Financial Instruments Not Measured at Fair Value

 

May 4, 2013

 

February 2, 2013

 

April 28, 2012

 

 

 

Carrying

 

Fair

 

Carrying

 

Fair

 

Carrying

 

Fair

 

(millions)

 

Amount

 

Value

 

Amount

 

Value

 

Amount

 

Value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities (a)

 

$

10

 

$

10

 

$

61

 

$

61

 

$

43

 

$

43

 

Other noncurrent assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities (a)

 

4

 

4

 

4

 

4

 

2

 

2

 

Total

 

$

14

 

$

14

 

$

65

 

$

65

 

$

45

 

$

45

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt(b)

 

$

12,178

 

$

14,591

 

$

15,618

 

$

18,143

 

$

15,630

 

$

18,057

 

Total

 

$

12,178

 

$

14,591

 

$

15,618

 

$

18,143

 

$

15,630

 

$

18,057

 

 

(a) Held-to-maturity investments that are held to satisfy the regulatory requirements of Target Bank and Target National Bank.

(b) Represents the sum of nonrecourse debt collateralized by credit card receivables and unsecured debt and other borrowings, excluding unamortized swap valuation adjustments and capital lease obligations.

 

Prior to the March 13, 2013 sale described in Note 2, we owned a portfolio of consumer credit card receivables. As of February 2, 2013, the receivables were recorded at the lower of cost (par) or fair value because they were classified as held for sale. We estimated the fair value of the receivables to be approximately $6.3 billion as of February 2, 2013. As of April 28, 2012, we estimated that the fair value of our credit card receivables approximated par value.

 

The carrying amounts of accounts payable and certain accrued and other current liabilities approximate fair value due to their short-term nature.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet14.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Notes Payable and Long-Term Debt
3 Months Ended
May 04, 2013
Notes Payable and Long-Term Debt
Notes Payable and Long-Term Debt

4. Notes Payable and Long-Term Debt

 

We obtain short-term financing from time to time under our commercial paper program, a form of notes payable.

 

Commercial Paper

 

Three Months Ended

 

 

 

May 4,

 

April 28,

 

(dollars in millions)

 

2013

 

2012

 

Maximum daily amount outstanding during the period

 

$

1,465

 

$

605

 

Average daily amount outstanding during the period

 

488

 

162

 

Amount outstanding at period-end

 

 

450

 

Weighted average interest rate

 

0.11

  %

0.15

  %

 

Concurrent with the sale of our credit card receivables portfolio, we repaid $1.5 billion of nonrecourse debt collateralized by credit card receivables (the 2006/2007 Series Variable Funding Certificate). We also used $1.4 billion of proceeds from the transaction to repurchase at market value an additional $970 million of debt during the first quarter of 2013. We recognized a loss on this early retirement of $445 million, which was recorded in net interest expense in our Consolidated Statements of Operations. Refer to Note 2 for more information on our credit card receivables transaction.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet15.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Derivative Financial Instruments
3 Months Ended
May 04, 2013
Derivative Financial Instruments
Derivative Financial Instruments

5. Derivative Financial Instruments

 

Historically our derivative instruments have primarily consisted of interest rate swaps used to mitigate interest rate risk. We have counterparty credit risk with large global financial institutions resulting from our derivative instruments. We monitor this concentration of counterparty credit risk on an ongoing basis. See Note 3 for a description of the fair value measurement of our derivative instruments and their classification on the Consolidated Statements of Financial Position.

 

As of May 4, 2013 and April 28, 2012, one swap was designated as a fair value hedge for accounting purposes, and no ineffectiveness was recognized during the three months ended May 4, 2013 or April 28, 2012.

 

Periodic payments, valuation adjustments and amortization of gains or losses on our derivative contracts had the following effect on our Consolidated Statements of Operations:

 

Derivative Contracts - Effect on Results of Operations

 

Three Months Ended

 

(millions)

 

 

 

May 4,

 

April 28,

 

Type of Contract

 

Classification of Income/(Expense)

 

2013

 

2012

 

Interest rate swaps

 

Net interest expense

 

  $

8

 

$

10

 

 

The amount remaining on unamortized hedged debt valuation gains from terminated or de-designated interest rate swaps that will be amortized into earnings over the remaining lives of the underlying debt totaled $69 million, $75 million and $102 million, at May 4, 2013, February 2, 2013 and April 28, 2012, respectively.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet16.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Share Repurchase
3 Months Ended
May 04, 2013
Share Repurchase
Share Repurchase

6. Share Repurchase

 

We repurchase shares primarily through open market transactions under a $5 billion share repurchase program authorized by our Board of Directors in January 2012. During the first quarter of 2012, we completed a $10 billion share repurchase program that was authorized by our Board of Directors in November 2007.

 

Share Repurchases

 

Three Months Ended

 

(millions, except per share data)

 

May 4,
2013

 

April 28,
2012

 

Total number of shares purchased

 

8.5

 

10.5

 

Average price paid per share

 

  $

64.04

 

$

57.31

 

Total investment

 

  $

547

 

$

604

 

 

Of the shares reacquired, a portion was delivered upon settlement of prepaid forward contracts as follows:

 

Settlement of Prepaid Forward Contracts(a)

 

Three Months Ended

 

 

 

May 4,

 

April 28,

 

(millions)

 

2013

 

2012

 

Total number of shares purchased

 

0.1

 

0.2

 

Total cash investment

 

$

7

 

$

12

 

Aggregate market value(b)

 

$

9

 

$

12

 

(a) These contracts are among the investment vehicles used to reduce our economic exposure related to our nonqualified deferred compensation plans. The details of our positions in prepaid forward contracts are provided in Note 7.

(b) At their respective settlement dates.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet17.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Pension, Postretirement Health Care and Other Benefits
3 Months Ended
May 04, 2013
Pension, Postretirement Health Care and Other Benefits
Pension, Postretirement Health Care and Other Benefits

7. Pension, Postretirement Health Care and Other Benefits

 

Pension and Postretirement Health Care Benefits

 

We have qualified defined benefits pension plans, unfunded nonqualified pension plans and provide certain post-retirement health care benefits to eligible team members.

 

Net Pension and Postretirement Health Care Benefits Expense

 

Pension Benefits

 

Postretirement Health
Care Benefits

 

 

 

Three Months Ended

 

Three Months Ended

 

(millions)

 

May 4,
2013

 

April 28,
2012

 

May 4,
2013

 

April 28,
2012

 

Service cost benefits earned during the period

 

$

30

 

$

30

 

$

2

 

$

2

 

Interest cost on projected benefit obligation

 

35

 

36

 

 

2

 

Expected return on assets

 

(59

)

(55

)

 

 

Amortization of losses

 

25

 

25

 

1

 

1

 

Amortization of prior service cost

 

(3

)

 

(4

)

(3

)

Total

 

$

28

 

$

36

 

$

(1

)

$

2

 

 

Other Benefits

 

We offer unfunded nonqualified deferred compensation plans to certain team members. We mitigate some of our risk of these plans through investing in vehicles, including company-owned life insurance and prepaid forward contracts in our own common stock, that offset a substantial portion of our economic exposure to the returns of these plans. These investment vehicles are general corporate assets and are marked to market with the related gains and losses recognized in the Consolidated Statements of Operations in the period they occur.

 

The total change in fair value for contracts indexed to our own common stock recognized in earnings was pretax income of $11 million for both the three months ended May 4, 2013 and April 28, 2012. For the three months ended May 4, 2013, we made no investments in prepaid forward contracts in our own common stock. For the three months ended April 28, 2012, we invested $7 million in such investment instruments, and this activity is included in the Consolidated Statements of Cash Flows within other investing activities. Adjusting our position in these investment vehicles may involve repurchasing shares of Target common stock when settling the forward contracts as described in Note 6. The settlement dates of these instruments are regularly renegotiated with the counterparty.

 

Prepaid Forward Contracts on Target Common Stock

 

 

 

Contractual

 

 

 

 

 

 

 

Number of

 

Price Paid

 

Contractual

 

Total Cash

 

(millions, except per share data)

 

Shares

 

per Share

 

Fair Value

 

Investment

 

April 28, 2012

 

1.3

 

$

45.56

 

$

74

 

$

58

 

February 2, 2013

 

1.2

 

45.46

 

73

 

54

 

May 4, 2013

 

1.0

 

45.07

 

74

 

47

 

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet18.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Accumulated Other Comprehensive Income
3 Months Ended
May 04, 2013
Accumulated Other Comprehensive Income
Accumulated Other Comprehensive Income

8. Accumulated Other Comprehensive Income

 

The following table summarizes the changes in accumulated other comprehensive income (AOCI) by component, net of tax, for the three months ended May 4, 2013.

 

(millions)

 

Cash Flow
Hedges

 

Currency
Translation
Adjustment

 

Pension and
Other Benefit
Liabilities

 

Total

 

February 2, 2013

 

$

(29

)

$

(15

)

$

(532

)

$

(576

)

Other comprehensive income before reclassifications

 

 

(30

)

28

 

(2

)

Amounts reclassified from AOCI

 

1

(a)

 

12

(b)

13

 

Net other comprehensive income

 

1

 

(30

)

40

 

11

 

May 4, 2013

 

$

(28

)

$

(45

)

$

(492

)

$

(565

)

(a) Represents gains and losses on cash flow hedges, net of $1 million of taxes, which are recorded in net interest expense on the Consolidated Statements of Operations.

(b) Represents amortization of pension and other benefit liabilities, net of $8 million of taxes, which is recorded in SG&A expenses on the Consolidated Statements of Operations. See Note 7 for additional information.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet19.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Segment Reporting
3 Months Ended
May 04, 2013
Segment Reporting
Segment Reporting

9. Segment Reporting

 

Through fiscal 2012, we operated as three business segments: U.S. Retail, U.S. Credit Card and Canadian. Following the sale of our credit card receivables portfolio described in Note 2, we operate as two segments: U.S. and Canadian. Our segment measure of profit is used by management to evaluate the return on our investment and to make operating decisions.

 

Business Segment Results

 

Three Months Ended May 4, 2013

 

Three Months Ended April 28, 2012

(millions)

 

U.S.

 

Canadian

 

Total

 

U.S.

 

Canadian

 

Total

 

Sales

 

$

16,620

 

$

86

 

$

16,706

 

$

16,537

 

$

 

$

16,537

 

Cost of sales

 

11,509

 

53

 

11,563

 

11,541

 

 

11,541

 

Selling, general and administrative expenses(a)

 

3,381

 

193

 

3,573

 

3,148

 

34

 

3,182

 

Depreciation and amortization

 

491

 

45

 

536

 

508

 

21

 

529

 

Segment profit

 

$

1,239

 

$

(205

)

$

1,034

 

$

1,340

 

$

(55

)

$

1,285

 

Gain on receivables transaction

 

 

 

 

 

391

 

 

 

 

 

 

Reduction of beneficial interest asset(a)

 

 

 

 

 

(17

)

 

 

 

 

 

Earnings before interest expense and income taxes

 

 

 

 

 

1,408

 

 

 

 

 

1,285

 

Net interest expense

 

 

 

 

 

629

 

 

 

 

 

184

 

Earnings before income taxes

 

 

 

 

 

$

779

 

 

 

 

 

$

1,101

 

Note: The sum of the segment amounts may not equal the total amounts due to rounding.

Note: Prior period segment results have been revised to reflect the combination of our historical U.S. Retail Segment and U.S. Credit Card Segment into one U.S. Segment.

(a) For the three months ended May 4, 2013, the U.S. Segment recognizes within SG&A all amounts related to the profit-sharing arrangement with TD and related servicing expenses. For purposes of consolidated results, a portion of the profit-sharing is recognized as a reduction to the beneficial interest asset. As a result, SG&A expenses for the U.S. and Canadian Segments of $3,573 million plus the reduction of the beneficial interest asset of $17 million equals consolidated SG&A expenses. For the three months ended April 28, 2012, the combination of SG&A expenses and credit card expenses, less credit card revenues, in our Consolidated Statements of Operations equals total SG&A as reported in our business segment results, as revised.

 

Total Assets by Segment

(millions)

 

May 4,
2013

 

February 2,
2013

 

April 28,
2012

 

U.S.

 

$

38,591

 

$

43,289

 

$

42,597

 

Canadian

 

5,435

 

4,722

 

3,578

 

Total segment assets

 

44,026

 

48,011

 

46,175

 

Unallocated assets (a)

 

208

 

152

 

 

Total assets

 

$

44,234

 

$

48,163

 

$

46,175

 

Note: Prior period segment results have been revised to reflect the combination of our historical U.S. Retail Segment and U.S. Credit Card Segment into one U.S. Segment.

(a)  Represents the beneficial interest asset for the period ended May 4, 2013. For the period ended February 2, 2013, represents the net adjustment to eliminate our allowance for doubtful accounts and record our credit card receivables at lower of cost (par) or fair value.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet20.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Fair Value Measurements (Tables)
3 Months Ended
May 04, 2013
Fair Value Measurements
Fair Value Measurements - Recurring Basis

 

 

Fair Value Measurements - Recurring Basis

 

 

 

Fair Value at

 

Fair Value at

 

Fair Value at

 

 

 

May 4, 2013

 

February 2, 2013

 

April 28, 2012

 

(millions)

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Level 1

 

Level 2

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments

 

$

1,112

 

$

 

$

 

$

130

 

$

 

$

 

$

18

 

$

 

$

 

Other current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

 

1

 

 

 

4

 

 

 

15

 

 

Prepaid forward contracts

 

74

 

 

 

73

 

 

 

74

 

 

 

Beneficial interest asset(b)

 

 

 

98

 

 

 

 

 

 

 

Other noncurrent assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

 

83

 

 

 

85

 

 

 

104

 

 

Company-owned life insurance investments(c)

 

 

285

 

 

 

269

 

 

 

372

 

 

Beneficial interest asset(b)

 

 

 

110

 

 

 

 

 

 

 

Total

 

$

1,186

 

$

369

 

$

208

 

$

203

 

$

358

 

$

 

$

92

 

$

491

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

$

 

$

 

$

 

$

 

$

2

 

$

 

$

 

$

5

 

$

 

Other noncurrent liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps(a)

 

 

53

 

 

 

54

 

 

 

65

 

 

Total

 

$

 

$

53

 

$

 

$

 

$

56

 

$

 

$

 

$

70

 

$

 

 

(a) There was one interest rate swap designated as an accounting hedge in all periods presented. See Note 5 for additional information on interest rate swaps.

(b) A rollforward of the Level 3 beneficial interest asset is included in Note 2.

(c) Company-owned life insurance investments consist of equity index funds and fixed income assets. Amounts are presented net of nonrecourse loans that are secured by some of these policies. These loan amounts were $782 million at May 4, 2013, $817 million at February 2, 2013 and $677 million at April 28, 2012.

Financial Instruments Not Measured at Fair Value

 

 

Financial Instruments Not Measured at Fair Value

 

May 4, 2013

 

February 2, 2013

 

April 28, 2012

 

 

 

Carrying

 

Fair

 

Carrying

 

Fair

 

Carrying

 

Fair

 

(millions)

 

Amount

 

Value

 

Amount

 

Value

 

Amount

 

Value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities (a)

 

$

10

 

$

10

 

$

61

 

$

61

 

$

43

 

$

43

 

Other noncurrent assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities (a)

 

4

 

4

 

4

 

4

 

2

 

2

 

Total

 

$

14

 

$

14

 

$

65

 

$

65

 

$

45

 

$

45

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt(b)

 

$

12,178

 

$

14,591

 

$

15,618

 

$

18,143

 

$

15,630

 

$

18,057

 

Total

 

$

12,178

 

$

14,591

 

$

15,618

 

$

18,143

 

$

15,630

 

$

18,057

 

 

(a) Held-to-maturity investments that are held to satisfy the regulatory requirements of Target Bank and Target National Bank.

(b) Represents the sum of nonrecourse debt collateralized by credit card receivables and unsecured debt and other borrowings, excluding unamortized swap valuation adjustments and capital lease obligations.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet21.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Notes Payable and Long-Term Debt (Tables)
3 Months Ended
May 04, 2013
Notes Payable and Long-Term Debt
Commercial Paper

 

 

Commercial Paper

 

Three Months Ended

 

 

 

May 4,

 

April 28,

 

(dollars in millions)

 

2013

 

2012

 

Maximum daily amount outstanding during the period

 

$

1,465

 

$

605

 

Average daily amount outstanding during the period

 

488

 

162

 

Amount outstanding at period-end

 

 

450

 

Weighted average interest rate

 

0.11

  %

0.15

  %

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet22.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Derivative Financial Instruments (Tables)
3 Months Ended
May 04, 2013
Derivative Financial Instruments
Derivative Contracts - Effect on Results of Operations

 

 

Derivative Contracts - Effect on Results of Operations

 

Three Months Ended

 

(millions)

 

 

 

May 4,

 

April 28,

 

Type of Contract

 

Classification of Income/(Expense)

 

2013

 

2012

 

Interest rate swaps

 

Net interest expense

 

  $

8

 

$

10

 

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet23.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Share Repurchase (Tables)
3 Months Ended
May 04, 2013
Share Repurchase
Share Repurchases

 

 

Share Repurchases

 

Three Months Ended

 

(millions, except per share data)

 

May 4,
2013

 

April 28,
2012

 

Total number of shares purchased

 

8.5

 

10.5

 

Average price paid per share

 

  $

64.04

 

$

57.31

 

Total investment

 

  $

547

 

$

604

 

Settlement of Prepaid Forward Contracts

 

 

Settlement of Prepaid Forward Contracts(a)

 

Three Months Ended

 

 

 

May 4,

 

April 28,

 

(millions)

 

2013

 

2012

 

Total number of shares purchased

 

0.1

 

0.2

 

Total cash investment

 

$

7

 

$

12

 

Aggregate market value(b)

 

$

9

 

$

12

 

(a) These contracts are among the investment vehicles used to reduce our economic exposure related to our nonqualified deferred compensation plans. The details of our positions in prepaid forward contracts are provided in Note 7.

(b) At their respective settlement dates.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet24.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Pension, Postretirement Health Care and Other Benefits (Tables)
3 Months Ended
May 04, 2013
Pension, Postretirement Health Care and Other Benefits
Net Pension and Postretirement Health Care Benefits Expense

 

 

Net Pension and Postretirement Health Care Benefits Expense

 

Pension Benefits

 

Postretirement Health
Care Benefits

 

 

 

Three Months Ended

 

Three Months Ended

 

(millions)

 

May 4,
2013

 

April 28,
2012

 

May 4,
2013

 

April 28,
2012

 

Service cost benefits earned during the period

 

$

30

 

$

30

 

$

2

 

$

2

 

Interest cost on projected benefit obligation

 

35

 

36

 

 

2

 

Expected return on assets

 

(59

)

(55

)

 

 

Amortization of losses

 

25

 

25

 

1

 

1

 

Amortization of prior service cost

 

(3

)

 

(4

)

(3

)

Total

 

$

28

 

$

36

 

$

(1

)

$

2

 

Prepaid Forward Contracts on Target Common Stock

 

 

Prepaid Forward Contracts on Target Common Stock

 

 

 

Contractual

 

 

 

 

 

 

 

Number of

 

Price Paid

 

Contractual

 

Total Cash

 

(millions, except per share data)

 

Shares

 

per Share

 

Fair Value

 

Investment

 

April 28, 2012

 

1.3

 

$

45.56

 

$

74

 

$

58

 

February 2, 2013

 

1.2

 

45.46

 

73

 

54

 

May 4, 2013

 

1.0

 

45.07

 

74

 

47

 

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet25.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Accumulated Other Comprehensive Income (Tables)
3 Months Ended
May 04, 2013
Accumulated Other Comprehensive Income
Summary of the changes in accumulated other comprehensive income (AOCI) by component

 

 

(millions)

 

Cash Flow
Hedges

 

Currency
Translation
Adjustment

 

Pension and
Other Benefit
Liabilities

 

Total

 

February 2, 2013

 

$

(29

)

$

(15

)

$

(532

)

$

(576

)

Other comprehensive income before reclassifications

 

 

(30

)

28

 

(2

)

Amounts reclassified from AOCI

 

1

(a)

 

12

(b)

13

 

Net other comprehensive income

 

1

 

(30

)

40

 

11

 

May 4, 2013

 

$

(28

)

$

(45

)

$

(492

)

$

(565

)

(a) Represents gains and losses on cash flow hedges, net of $1 million of taxes, which are recorded in net interest expense on the Consolidated Statements of Operations.

(b) Represents amortization of pension and other benefit liabilities, net of $8 million of taxes, which is recorded in SG&A expenses on the Consolidated Statements of Operations. See Note 7 for additional information.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet26.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Segment Reporting (Tables)
3 Months Ended
May 04, 2013
Segment Reporting
Business Segment Results and Total Assets by Segment

 

 

Business Segment Results

 

Three Months Ended May 4, 2013

 

Three Months Ended April 28, 2012

(millions)

 

U.S.

 

Canadian

 

Total

 

U.S.

 

Canadian

 

Total

 

Sales

 

$

16,620

 

$

86

 

$

16,706

 

$

16,537

 

$

 

$

16,537

 

Cost of sales

 

11,509

 

53

 

11,563

 

11,541

 

 

11,541

 

Selling, general and administrative expenses(a)

 

3,381

 

193

 

3,573

 

3,148

 

34

 

3,182

 

Depreciation and amortization

 

491

 

45

 

536

 

508

 

21

 

529

 

Segment profit

 

$

1,239

 

$

(205

)

$

1,034

 

$

1,340

 

$

(55

)

$

1,285

 

Gain on receivables transaction

 

 

 

 

 

391

 

 

 

 

 

 

Reduction of beneficial interest asset(a)

 

 

 

 

 

(17

)

 

 

 

 

 

Earnings before interest expense and income taxes

 

 

 

 

 

1,408

 

 

 

 

 

1,285

 

Net interest expense

 

 

 

 

 

629

 

 

 

 

 

184

 

Earnings before income taxes

 

 

 

 

 

$

779

 

 

 

 

 

$

1,101

 

Note: The sum of the segment amounts may not equal the total amounts due to rounding.

Note: Prior period segment results have been revised to reflect the combination of our historical U.S. Retail Segment and U.S. Credit Card Segment into one U.S. Segment.

(a) For the three months ended May 4, 2013, the U.S. Segment recognizes within SG&A all amounts related to the profit-sharing arrangement with TD and related servicing expenses. For purposes of consolidated results, a portion of the profit-sharing is recognized as a reduction to the beneficial interest asset. As a result, SG&A expenses for the U.S. and Canadian Segments of $3,573 million plus the reduction of the beneficial interest asset of $17 million equals consolidated SG&A expenses. For the three months ended April 28, 2012, the combination of SG&A expenses and credit card expenses, less credit card revenues, in our Consolidated Statements of Operations equals total SG&A as reported in our business segment results, as revised.

 

Total Assets by Segment

(millions)

 

May 4,
2013

 

February 2,
2013

 

April 28,
2012

 

U.S.

 

$

38,591

 

$

43,289

 

$

42,597

 

Canadian

 

5,435

 

4,722

 

3,578

 

Total segment assets

 

44,026

 

48,011

 

46,175

 

Unallocated assets (a)

 

208

 

152

 

 

Total assets

 

$

44,234

 

$

48,163

 

$

46,175

 

Note: Prior period segment results have been revised to reflect the combination of our historical U.S. Retail Segment and U.S. Credit Card Segment into one U.S. Segment.

(a)  Represents the beneficial interest asset for the period ended May 4, 2013. For the period ended February 2, 2013, represents the net adjustment to eliminate our allowance for doubtful accounts and record our credit card receivables at lower of cost (par) or fair value.

------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet27.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Credit Card Receivables Transaction (Details) (USD $)
0 Months Ended 3 Months Ended
Mar. 13, 2013
May 04, 2013
Accounts, Notes, Loans and Financing Receivable
Gain on sale of receivables $ 391,000,000
Amortization period of beneficial interest asset 4 years
Profit-sharing income recognized from credit card portfolio sale transaction 105,000,000
Reduction in the beneficial interest asset related to the profit sharing agreement 17,000,000
Profit-sharing income recognized, net of offsetting, with reduction in beneficial interest asset 88,000,000
Decrease in beneficial interest asset related to profit-sharing payments related to sold receivables 15,000,000
Decrease in beneficial interest asset related to income statement charge due to revaluing the remaining asset 2,000,000
Beneficial interest asset 208,000,000
Nonrecourse
Accounts, Notes, Loans and Financing Receivable
Repayment of 2006/2007 Series Variable Funding Certificate at par 1,500,000,000 1,500,000,000
Credit card receivables
Accounts, Notes, Loans and Financing Receivable
Consideration from sale of consumer credit card portfolio 5,700,000,000 5,700,000,000
Net cash proceeds from sale of consumer credit card portfolio 4,200,000,000
Gain on sale of receivables 391,000,000
Consideration in form of beneficial interest asset $ 225,000,000
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet28.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Fair Value Measurements (Details) (USD $)
In Millions, unless otherwise specified
May 04, 2013
instrument
Feb. 02, 2013
Apr. 28, 2012
instrument
Financial assets and liabilities measured at fair value on a recurring basis
Other current assets $ 1,939 $ 1,860 $ 1,698
Other noncurrent assets 1,303 1,122 1,076
Other noncurrent liabilities 1,569 1,609 1,690
Number of derivative instruments designated as accounting hedge 1 1
Company-owned life insurance investments | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Company-owned life insurance investments 782 817 677
Interest Rate Swap
Financial assets and liabilities measured at fair value on a recurring basis
Number of derivative instruments designated as accounting hedge 1 1 1
Level 1 | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Total 1,186 203 92
Level 1 | Short-term investments | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Cash and cash equivalents 1,112 130 18
Level 1 | Prepaid forward contracts | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Other current assets 74 73 74
Level 2 | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Total 369 358 491
Total 53 56 70
Level 2 | Company-owned life insurance investments | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Other noncurrent assets 285 269 372
Level 2 | Interest Rate Swap | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Other current assets 1 4 15
Other noncurrent assets 83 85 104
Other current liabilities 2 5
Other noncurrent liabilities 53 54 65
Level 3 | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Total 208
Level 3 | Beneficial interest asset | Fair value measured on recurring basis
Financial assets and liabilities measured at fair value on a recurring basis
Other current assets 98
Other noncurrent assets $ 110
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet29.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Fair Value Measurements (Details 2) (USD $)
3 Months Ended
May 04, 2013
Feb. 02, 2013
May 04, 2013
Carrying amount
Feb. 02, 2013
Carrying amount
Apr. 28, 2012
Carrying amount
May 04, 2013
Fair Value
Feb. 02, 2013
Fair Value
Apr. 28, 2012
Fair Value
Fair Value Measurements
Effect of one percentage point change in forecasted credit EBIT yield on estimated fair value $ 32,000,000
Effect of one percentage point change in forecasted discount rate on estimated fair value 7,000,000
Estimated fair value consumer credit card portfolio 6,300,000,000
Financial assets
Marketable securities, current 10,000,000 61,000,000 43,000,000 10,000,000 61,000,000 43,000,000
Marketable securities, noncurrent 4,000,000 4,000,000 2,000,000 4,000,000 4,000,000 2,000,000
Total 14,000,000 65,000,000 45,000,000 14,000,000 65,000,000 45,000,000
Financial liabilities
Total debt 12,178,000,000 15,618,000,000 15,630,000,000 14,591,000,000 18,143,000,000 18,057,000,000
Total $ 12,178,000,000 $ 15,618,000,000 $ 15,630,000,000 $ 14,591,000,000 $ 18,143,000,000 $ 18,057,000,000
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet30.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Notes Payable and Long-Term Debt (Details) (USD $)
3 Months Ended 0 Months Ended 3 Months Ended
May 04, 2013
Mar. 13, 2013
Secured
May 04, 2013
Secured
May 04, 2013
Unsecured
May 04, 2013
Commercial paper
Apr. 28, 2012
Commercial paper
Debt Instrument Line Items
Maximum daily amount outstanding during the period $ 1,465,000,000 $ 605,000,000
Average daily amount outstanding during the period 488,000,000 162,000,000
Amount outstanding at period-end 450,000,000
Weighted average interest rate (as a percent) 0.11% 0.15%
Debt amount repaid 1,500,000,000 1,500,000,000
Cash proceeds from the sale to repurchase additional debt 1,400,000,000
Repurchase of additional debt 970,000,000
Loss on early retirement $ 445,000,000 $ 445,000,000
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet31.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Derivative Financial Instruments (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
May 04, 2013
instrument
Apr. 28, 2012
instrument
Feb. 02, 2013
Derivative Contracts - Types, Statements of Financial Position Classification and Fair Values
Number of derivative instruments designated as accounting hedge 1 1
Derivative Contracts - Effect on Results of Operations
Amount of ineffectiveness recognized $ 0 $ 0
Unamortized hedged debt valuation gains from terminated and de-designated interest rate swaps 69 102 75
Interest rate swaps
Derivative Contracts - Effect on Results of Operations
Derivative Instruments Not Designated as Hedging Instruments, Gain (Loss), Net $ 8 $ 10
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet32.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Share Repurchase (Details) (USD $)
Share data in Millions, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended 1 Months Ended 3 Months Ended
May 04, 2013
Apr. 28, 2012
Feb. 02, 2013
Jan. 31, 2012
2012 Share Repurchase Program
Nov. 30, 2007
2007 Share Repurchase Program
May 04, 2013
Cash investment
Apr. 28, 2012
Cash investment
May 04, 2013
Prepaid forward contracts market value
Apr. 28, 2012
Prepaid forward contracts market value
Share Repurchase Information
Amount approved by board of directors for share repurchase program $ 5,000,000,000 $ 10,000,000,000
Total Number of Shares Purchased 8.5 10.5
Repurchase of stock, average price per share (in dollars per share) $ 64.04 $ 57.31
Total Investment 547,000,000 604,000,000
Stock repurchased, delivered upon settlement of prepaid forward contracts 0.1 0.2
Repurchase of stock 550,000,000 1,903,000,000 7,000,000 12,000,000
Stock repurchased, delivered upon settlement of prepaid forward contracts $ 9,000,000 $ 12,000,000
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet33.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Pension, Postretirement Health Care and Other Benefits (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
May 04, 2013
Apr. 28, 2012
Pension Benefits
Net Pension and Postretirement Health Care Benefits Expense
Service cost benefits earned during the period $ 30 $ 30
Interest cost on projected benefit obligation 35 36
Expected return on assets (59) (55)
Amortization of losses 25 25
Amortization of prior service cost (3)
Total Net Pension and Postretirement Health Care Benefits Expense 28 36
Postretirement Health Care Benefits
Net Pension and Postretirement Health Care Benefits Expense
Service cost benefits earned during the period 2 2
Interest cost on projected benefit obligation 2
Amortization of losses 1 1
Amortization of prior service cost (4) (3)
Total Net Pension and Postretirement Health Care Benefits Expense $ (1) $ 2
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet34.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Pension, Postretirement Health Care and Other Benefits (Details 2) (Prepaid forward contracts, USD $)
In Millions, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
May 04, 2013
Apr. 28, 2012
Feb. 02, 2013
Prepaid forward contracts
Prepaid Forward Contracts on Target Common Stock
Change in fair value for contracts indexed to Target common stock, recognized in earnings, pretax $ 11 $ 11
Investments in contracts indexed to Target common stock 0 7
Number of Shares 1 1.3 1.2
Contractual Price Paid per Share (in dollars per share) $ 45.07 $ 45.56 $ 45.46
Contractual Fair Value 74 74 73
Total Cash Investment $ 47 $ 58 $ 54
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet35.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Accumulated Other Comprehensive Income (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
May 04, 2013
Apr. 28, 2012
Feb. 02, 2013
Accumulated Other Comprehensive Income
Balance at beginning of period $ (576)
Other comprehensive income before reclassifications (2)
Amounts reclassified from AOCI 13
Other comprehensive income 11 40 105
Balance at end of period (565) (576)
Income tax expense (benefit) 281 404
Cash Flow Hedges
Accumulated Other Comprehensive Income
Balance at beginning of period (29)
Amounts reclassified from AOCI 1
Other comprehensive income 1
Balance at end of period (28)
Cash Flow Hedges | Amount reclassified from other comprehensive income
Accumulated Other Comprehensive Income
Income tax expense (benefit) 1
Currency Translation Adjustment
Accumulated Other Comprehensive Income
Balance at beginning of period (15)
Other comprehensive income before reclassifications (30)
Other comprehensive income (30)
Balance at end of period (45)
Pension and Other Benefit Liabilities
Accumulated Other Comprehensive Income
Balance at beginning of period (532)
Other comprehensive income before reclassifications 28
Amounts reclassified from AOCI 12
Other comprehensive income 40
Balance at end of period (492)
Pension and Other Benefit Liabilities | Amount reclassified from other comprehensive income
Accumulated Other Comprehensive Income
Income tax expense (benefit) $ 8
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet36.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Segment Reporting (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
May 04, 2013
segment
Apr. 28, 2012
Feb. 02, 2013
segment
Segment Reporting
Number of business segments 2 3
Segment Reporting Information
Sales $ 16,706 $ 16,537
Cost of sales 11,563 11,541
Selling, general and administrative expenses 3,590 3,392
Depreciation and amortization 536 529
Segment profit 1,034 1,285
Gain on receivables transaction 391
Reduction of beneficial interest asset (17)
Earnings before interest expense and income taxes 1,408 1,285
Net interest expense 629 184
Earnings before income taxes 779 1,101
U.S.
Segment Reporting Information
Sales 16,620 16,537
Cost of sales 11,509 11,541
Depreciation and amortization 491 508
Segment profit 1,239 1,340
Canadian
Segment Reporting Information
Sales 86
Cost of sales 53
Depreciation and amortization 45 21
Segment profit (205) (55)
Business segments
Segment Reporting Information
Selling, general and administrative expenses 3,573 3,182
Business segments | U.S.
Segment Reporting Information
Selling, general and administrative expenses 3,381 3,148
Business segments | Canadian
Segment Reporting Information
Selling, general and administrative expenses $ 193 $ 34
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/Sheet37.html Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii"
Segment Reporting (Details 2) (USD $)
In Millions, unless otherwise specified
May 04, 2013
Feb. 02, 2013
Apr. 28, 2012
Segment Reporting Information
Total assets $ 44,234 $ 48,163 $ 46,175
Segment
Segment Reporting Information
Total assets 44,026 48,011 46,175
U.S.
Segment Reporting Information
Total assets 38,591 43,289 42,597
Canadian
Segment Reporting Information
Total assets 5,435 4,722 3,578
Unallocated assets
Segment Reporting Information
Total assets $ 208 $ 152
------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5 Content-Location: file:///C:/db01ad40_62c4_4788_a93b_2086625113f5/Worksheets/filelist.xml Content-Transfer-Encoding: quoted-printable Content-Type: text/html; charset="us-ascii" ------=_NextPart_db01ad40_62c4_4788_a93b_2086625113f5--