Minnesota | 41-0215170 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
1000 Nicollet Mall, Minneapolis, Minnesota | 55403 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer o | Non-accelerated filer o | |||
Smaller reporting company o | Emerging growth company o |
Consolidated Statements of Operations | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(millions, except per share data) (unaudited) | August 4, 2018 | July 29, 2017 As Adjusted (a) | August 4, 2018 | July 29, 2017 As Adjusted (a) | |||||||||||
Sales | $ | 17,552 | $ | 16,410 | $ | 34,108 | $ | 32,405 | |||||||
Other revenue | 224 | 224 | 450 | 452 | |||||||||||
Total revenue | 17,776 | 16,634 | 34,558 | 32,857 | |||||||||||
Cost of sales | 12,239 | 11,419 | 23,865 | 22,618 | |||||||||||
Selling, general and administrative expenses | 3,865 | 3,601 | 7,410 | 6,953 | |||||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 539 | 521 | 1,109 | 1,038 | |||||||||||
Operating income | 1,133 | 1,093 | 2,174 | 2,248 | |||||||||||
Net interest expense | 115 | 131 | 237 | 272 | |||||||||||
Net other (income) / expense | (4 | ) | (15 | ) | (12 | ) | (30 | ) | |||||||
Earnings from continuing operations before income taxes | 1,022 | 977 | 1,949 | 2,006 | |||||||||||
Provision for income taxes | 223 | 307 | 433 | 661 | |||||||||||
Net earnings from continuing operations | 799 | 670 | 1,516 | 1,345 | |||||||||||
Discontinued operations, net of tax | — | 1 | 1 | 4 | |||||||||||
Net earnings | $ | 799 | $ | 671 | $ | 1,517 | $ | 1,349 | |||||||
Basic earnings per share | |||||||||||||||
Continuing operations | $ | 1.50 | $ | 1.22 | $ | 2.84 | $ | 2.44 | |||||||
Discontinued operations | — | — | — | 0.01 | |||||||||||
Net earnings per share | $ | 1.50 | $ | 1.22 | $ | 2.84 | $ | 2.45 | |||||||
Diluted earnings per share | |||||||||||||||
Continuing operations | $ | 1.49 | $ | 1.21 | $ | 2.81 | $ | 2.43 | |||||||
Discontinued operations | — | — | — | 0.01 | |||||||||||
Net earnings per share | $ | 1.49 | $ | 1.22 | $ | 2.82 | $ | 2.44 | |||||||
Weighted average common shares outstanding | |||||||||||||||
Basic | 531.7 | 549.3 | 534.3 | 550.8 | |||||||||||
Dilutive impact of share-based awards | 4.6 | 2.6 | 4.3 | 2.8 | |||||||||||
Diluted | 536.3 | 551.9 | 538.6 | 553.6 | |||||||||||
Antidilutive shares | — | 5.2 | — | 3.6 | |||||||||||
Dividends declared per share | $ | 0.64 | $ | 0.62 | $ | 1.26 | $ | 1.22 |
(a) | Refer to Note 2 regarding the adoption of new accounting standards for revenue recognition, leases, and pensions, including impacts on previously reported results. |
Consolidated Statements of Comprehensive Income | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(millions) (unaudited) | August 4, 2018 | July 29, 2017 As Adjusted (a) | August 4, 2018 | July 29, 2017 As Adjusted (a) | |||||||||||
Net earnings | $ | 799 | $ | 671 | $ | 1,517 | $ | 1,349 | |||||||
Other comprehensive income | |||||||||||||||
Pension, net of tax | 16 | 7 | 29 | 14 | |||||||||||
Currency translation adjustment and cash flow hedges, net of tax | (2 | ) | 3 | (5 | ) | 8 | |||||||||
Other comprehensive income | 14 | 10 | 24 | 22 | |||||||||||
Comprehensive income | $ | 813 | $ | 681 | $ | 1,541 | $ | 1,371 |
(a) | Refer to Note 2 regarding the adoption of new accounting standards for revenue recognition, leases, and pensions, including impacts on previously reported results. |
Consolidated Statements of Financial Position | |||||||||||
(millions) (unaudited) | August 4, 2018 | February 3, 2018 As Adjusted (a) | July 29, 2017 As Adjusted (a) | ||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 1,180 | $ | 2,643 | $ | 2,291 | |||||
Inventory | 9,112 | 8,597 | 8,192 | ||||||||
Other current assets | 1,211 | 1,300 | 1,114 | ||||||||
Total current assets | 11,503 | 12,540 | 11,597 | ||||||||
Property and equipment | |||||||||||
Land | 6,074 | 6,095 | 6,089 | ||||||||
Buildings and improvements | 28,629 | 28,131 | 27,616 | ||||||||
Fixtures and equipment | 5,356 | 5,623 | 5,361 | ||||||||
Computer hardware and software | 2,575 | 2,645 | 2,518 | ||||||||
Construction-in-progress | 685 | 440 | 423 | ||||||||
Accumulated depreciation | (18,147 | ) | (18,398 | ) | (17,603 | ) | |||||
Property and equipment, net | 25,172 | 24,536 | 24,404 | ||||||||
Operating lease assets | 1,976 | 1,884 | 1,857 | ||||||||
Other noncurrent assets | 1,345 | 1,343 | 809 | ||||||||
Total assets | $ | 39,996 | $ | 40,303 | $ | 38,667 | |||||
Liabilities and shareholders’ investment | |||||||||||
Accounts payable | $ | 9,116 | $ | 8,677 | $ | 7,584 | |||||
Accrued and other current liabilities | 3,878 | 4,094 | 3,627 | ||||||||
Current portion of long-term debt and other borrowings | 1,044 | 281 | 1,365 | ||||||||
Total current liabilities | 14,038 | 13,052 | 12,576 | ||||||||
Long-term debt and other borrowings | 10,108 | 11,117 | 10,706 | ||||||||
Noncurrent operating lease liabilities | 2,028 | 1,924 | 1,897 | ||||||||
Deferred income taxes | 828 | 693 | 757 | ||||||||
Other noncurrent liabilities | 1,827 | 1,866 | 1,676 | ||||||||
Total noncurrent liabilities | 14,791 | 15,600 | 15,036 | ||||||||
Shareholders’ investment | |||||||||||
Common stock | 44 | 45 | 46 | ||||||||
Additional paid-in capital | 5,788 | 5,858 | 5,707 | ||||||||
Retained earnings | 6,058 | 6,495 | 5,918 | ||||||||
Accumulated other comprehensive loss | (723 | ) | (747 | ) | (616 | ) | |||||
Total shareholders’ investment | 11,167 | 11,651 | 11,055 | ||||||||
Total liabilities and shareholders’ investment | $ | 39,996 | $ | 40,303 | $ | 38,667 |
(a) | Refer to Note 2 regarding the adoption of new accounting standards for revenue recognition, leases, and pensions, including impacts on previously reported results. |
Consolidated Statements of Cash Flows | |||||||
Six Months Ended | |||||||
(millions) (unaudited) | August 4, 2018 | July 29, 2017 As Adjusted (a) | |||||
Operating activities | |||||||
Net earnings | $ | 1,517 | $ | 1,349 | |||
Earnings from discontinued operations, net of tax | 1 | 4 | |||||
Net earnings from continuing operations | 1,516 | 1,345 | |||||
Adjustments to reconcile net earnings to cash provided by operations | |||||||
Depreciation and amortization | 1,234 | 1,166 | |||||
Share-based compensation expense | 71 | 43 | |||||
Deferred income taxes | 129 | (90 | ) | ||||
Noncash losses / (gains) and other, net | 99 | 94 | |||||
Changes in operating accounts | |||||||
Inventory | (515 | ) | 52 | ||||
Other assets | 1 | 71 | |||||
Accounts payable | 342 | 332 | |||||
Accrued and other liabilities | (154 | ) | (144 | ) | |||
Cash provided by operating activities—continuing operations | 2,723 | 2,869 | |||||
Cash provided by operating activities—discontinued operations | 1 | 57 | |||||
Cash provided by operations | 2,724 | 2,926 | |||||
Investing activities | |||||||
Expenditures for property and equipment | (1,856 | ) | (1,203 | ) | |||
Proceeds from disposal of property and equipment | 15 | 22 | |||||
Other investments | 3 | (80 | ) | ||||
Cash required for investing activities | (1,838 | ) | (1,261 | ) | |||
Financing activities | |||||||
Reductions of long-term debt | (255 | ) | (617 | ) | |||
Dividends paid | (665 | ) | (663 | ) | |||
Repurchase of stock | (954 | ) | (615 | ) | |||
Accelerated share repurchase pending final settlement | (525 | ) | — | ||||
Stock option exercises | 50 | 9 | |||||
Cash required for financing activities | (2,349 | ) | (1,886 | ) | |||
Net decrease in cash and cash equivalents | (1,463 | ) | (221 | ) | |||
Cash and cash equivalents at beginning of period | 2,643 | 2,512 | |||||
Cash and cash equivalents at end of period | $ | 1,180 | $ | 2,291 |
(a) | Refer to Note 2 regarding the adoption of new accounting standards for revenue recognition, leases, and pensions, including impacts on previously reported results. |
Consolidated Statements of Shareholders’ Investment | ||||||||||||||||||||||
Common | Stock | Additional | Accumulated Other | |||||||||||||||||||
Stock | Par | Paid-in | Retained | Comprehensive | ||||||||||||||||||
(millions) (unaudited) | Shares | Value | Capital | Earnings | (Loss) / Income | Total | ||||||||||||||||
January 28, 2017 As Adjusted (a) | 556.2 | $ | 46 | $ | 5,661 | $ | 5,846 | $ | (638 | ) | $ | 10,915 | ||||||||||
Net earnings | — | — | — | 2,914 | — | 2,914 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 8 | 8 | ||||||||||||||||
Dividends declared | — | — | — | (1,356 | ) | — | (1,356 | ) | ||||||||||||||
Repurchase of stock | (17.6 | ) | (1 | ) | — | (1,026 | ) | — | (1,027 | ) | ||||||||||||
Stock options and awards | 3.1 | — | 197 | — | — | 197 | ||||||||||||||||
Reclassification of tax effects to retained earnings | — | — | — | 117 | (117 | ) | — | |||||||||||||||
February 3, 2018 As Adjusted (a) | 541.7 | $ | 45 | $ | 5,858 | $ | 6,495 | $ | (747 | ) | $ | 11,651 | ||||||||||
Net earnings | — | — | — | 1,517 | — | 1,517 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 24 | 24 | ||||||||||||||||
Dividends declared | — | — | — | (674 | ) | — | (674 | ) | ||||||||||||||
Repurchase of stock | (12.7 | ) | (1 | ) | — | (925 | ) | — | (926 | ) | ||||||||||||
Accelerated share repurchase pending final settlement | (4.6 | ) | — | (170 | ) | (355 | ) | — | (525 | ) | ||||||||||||
Stock options and awards | 1.7 | — | 100 | — | — | 100 | ||||||||||||||||
August 4, 2018 | 526.1 | $ | 44 | $ | 5,788 | $ | 6,058 | $ | (723 | ) | $ | 11,167 |
(a) | Refer to Note 2 regarding the adoption of new accounting standards for revenue recognition, leases, and pensions, including impacts on previously reported results. |
Effect of Accounting Standards Adoption on Consolidated Statement of Operations | ||||||||||||||||||
Three Months Ended | Effect of the Adoption of | Three Months Ended | ||||||||||||||||
ASC Topic 606 (Revenue Recognition) | ASC Topic 842 (Leases) | ASU 2017-07 (Pension) | ||||||||||||||||
(millions, except per share data) (unaudited) | July 29, 2017 As Previously Reported | July 29, 2017 As Adjusted | ||||||||||||||||
Sales | $ | 16,429 | $ | (19 | ) | (a) | $ | — | $ | — | $ | 16,410 | ||||||
Other revenue | — | 224 | (a) | — | — | 224 | ||||||||||||
Total revenue | 16,429 | 205 | — | — | 16,634 | |||||||||||||
Cost of sales | 11,419 | — | — | — | 11,419 | |||||||||||||
Selling, general and administrative expenses | 3,382 | 205 | (a) | (2 | ) | 15 | (c) | 3,601 | ||||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 514 | — | 8 | (b) | — | 521 | ||||||||||||
Operating income | 1,114 | — | (6 | ) | (15 | ) | 1,093 | |||||||||||
Net interest expense | 135 | — | (3 | ) | (b) | — | 131 | |||||||||||
Net other (income) / expense | — | — | — | (15 | ) | (c) | (15 | ) | ||||||||||
Earnings from continuing operations before income taxes | 979 | — | (3 | ) | — | 977 | ||||||||||||
Provision for income taxes | 308 | — | (1 | ) | — | 307 | ||||||||||||
Net earnings from continuing operations | 671 | — | (2 | ) | — | 670 | ||||||||||||
Discontinued operations, net of tax | 1 | — | — | — | 1 | |||||||||||||
Net earnings | $ | 672 | $ | — | $ | (2 | ) | $ | — | $ | 671 | |||||||
Basic earnings per share | ||||||||||||||||||
Continuing operations | $ | 1.22 | $ | 1.22 | ||||||||||||||
Discontinued operations | — | — | ||||||||||||||||
Net earnings per share | $ | 1.22 | $ | 1.22 | ||||||||||||||
Diluted earnings per share | ||||||||||||||||||
Continuing operations | $ | 1.22 | $ | 1.21 | ||||||||||||||
Discontinued operations | — | — | ||||||||||||||||
Net earnings per share | $ | 1.22 | $ | 1.22 |
Effect of Accounting Standards Adoption on Consolidated Statement of Operations | ||||||||||||||||||
Six Months Ended | Effect of the Adoption of | Six Months Ended | ||||||||||||||||
ASC Topic 606 (Revenue Recognition) | ASC Topic 842 (Leases) | ASU 2017-07 (Pension) | ||||||||||||||||
(millions, except per share data) (unaudited) | July 29, 2017 As Previously Reported | July 29, 2017 As Adjusted | ||||||||||||||||
Sales | $ | 32,446 | $ | (41 | ) | (a) | $ | — | $ | — | $ | 32,405 | ||||||
Other revenue | — | 452 | (a) | — | — | 452 | ||||||||||||
Total revenue | 32,446 | 411 | — | — | 32,857 | |||||||||||||
Cost of sales | 22,618 | — | — | — | 22,618 | |||||||||||||
Selling, general and administrative expenses | 6,515 | 411 | (a) | (2 | ) | 30 | (c) | 6,953 | ||||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 1,022 | — | 16 | (b) | — | 1,038 | ||||||||||||
Operating income | 2,291 | — | (14 | ) | (30 | ) | 2,248 | |||||||||||
Net interest expense | 278 | — | (7 | ) | (b) | — | 272 | |||||||||||
Net other (income) / expense | — | — | — | (30 | ) | (c) | (30 | ) | ||||||||||
Earnings from continuing operations before income taxes | 2,013 | — | (7 | ) | — | 2,006 | ||||||||||||
Provision for income taxes | 664 | — | (3 | ) | — | 661 | ||||||||||||
Net earnings from continuing operations | 1,349 | — | (4 | ) | — | 1,345 | ||||||||||||
Discontinued operations, net of tax | 4 | — | — | — | 4 | |||||||||||||
Net earnings | $ | 1,353 | $ | — | $ | (4 | ) | $ | — | $ | 1,349 | |||||||
Basic earnings per share | ||||||||||||||||||
Continuing operations | $ | 2.45 | $ | 2.44 | ||||||||||||||
Discontinued operations | 0.01 | 0.01 | ||||||||||||||||
Net earnings per share | $ | 2.45 | $ | 2.45 | ||||||||||||||
Diluted earnings per share | ||||||||||||||||||
Continuing operations | $ | 2.44 | $ | 2.43 | ||||||||||||||
Discontinued operations | 0.01 | 0.01 | ||||||||||||||||
Net earnings per share | $ | 2.44 | $ | 2.44 |
(a) | For the three and six months ended July 29, 2017, we reclassified $172 million and $342 million, respectively, of profit-sharing income under our credit card program agreement to Other Revenue from SG&A. In addition, we reclassified certain advertising, rental, and other miscellaneous revenues, none of which was individually significant, from Sales and SG&A to Other Revenues. |
(b) | Relates to lease-term changes under the hindsight practical expedient. |
(c) | Relates to non-service cost components reclassified to Net Other (Income) / Expense from SG&A. |
Effect of Accounting Standards Adoption on Consolidated Statement of Financial Position | |||||||||||||||
Effect of the Adoption of | |||||||||||||||
(millions) (unaudited) | February 3, 2018 As Previously Reported | ASC Topic 606 (Revenue Recognition) | ASC Topic 842 (Leases) | February 3, 2018 As Adjusted | |||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 2,643 | $ | — | $ | — | $ | 2,643 | |||||||
Inventory | 8,657 | (60 | ) | (a) | — | 8,597 | |||||||||
Other current assets | 1,264 | 60 | (a) | (24 | ) | (b) | 1,300 | ||||||||
Total current assets | 12,564 | — | (24 | ) | 12,540 | ||||||||||
Property and equipment | |||||||||||||||
Land | 6,095 | — | — | 6,095 | |||||||||||
Buildings and improvements | 28,396 | — | (265 | ) | (c) | 28,131 | |||||||||
Fixtures and equipment | 5,623 | — | — | 5,623 | |||||||||||
Computer hardware and software | 2,645 | — | — | 2,645 | |||||||||||
Construction-in-progress | 440 | — | — | 440 | |||||||||||
Accumulated depreciation | (18,181 | ) | — | (217 | ) | (c) | (18,398 | ) | |||||||
Property and equipment, net | 25,018 | — | (482 | ) | 24,536 | ||||||||||
Operating lease assets | — | — | 1,884 | (d) | 1,884 | ||||||||||
Other noncurrent assets | 1,417 | — | (74 | ) | (e) | 1,343 | |||||||||
Total assets | $ | 38,999 | $ | — | $ | 1,304 | $ | 40,303 | |||||||
Liabilities and shareholders’ investment | |||||||||||||||
Accounts payable | $ | 8,677 | $ | — | $ | — | $ | 8,677 | |||||||
Accrued and other current liabilities | 4,254 | (14 | ) | (k) | (146 | ) | (f) | 4,094 | |||||||
Current portion of long-term debt and other borrowings | 270 | — | 11 | (g) | 281 | ||||||||||
Total current liabilities | 13,201 | (14 | ) | (135 | ) | 13,052 | |||||||||
Long-term debt and other borrowings | 11,317 | — | (200 | ) | (g) | 11,117 | |||||||||
Noncurrent operating lease liabilities | — | — | 1,924 | (h) | 1,924 | ||||||||||
Deferred income taxes | 713 | 4 | (24 | ) | 693 | ||||||||||
Other noncurrent liabilities | 2,059 | — | (192 | ) | (i) | 1,866 | |||||||||
Total noncurrent liabilities | 14,089 | 4 | 1,508 | 15,600 | |||||||||||
Shareholders’ investment | |||||||||||||||
Common stock | 45 | — | — | 45 | |||||||||||
Additional paid-in capital | 5,858 | — | — | 5,858 | |||||||||||
Retained earnings | 6,553 | 10 | (k) | (69 | ) | (j) | 6,495 | ||||||||
Accumulated other comprehensive loss | (747 | ) | — | — | (747 | ) | |||||||||
Total shareholders’ investment | 11,709 | 10 | (69 | ) | 11,651 | ||||||||||
Total liabilities and shareholders’ investment | $ | 38,999 | $ | — | $ | 1,304 | $ | 40,303 |
Effect of Accounting Standards Adoption on Consolidated Statement of Financial Position | |||||||||||||||
Effect of the Adoption of | |||||||||||||||
(millions) (unaudited) | July 29, 2017 As Previously Reported | ASC Topic 606 (Revenue Recognition) | ASC Topic 842 (Leases) | July 29, 2017 As Adjusted | |||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 2,291 | $ | — | $ | — | $ | 2,291 | |||||||
Inventory | 8,257 | (65 | ) | (a) | — | 8,192 | |||||||||
Other current assets | 1,072 | 65 | (a) | (23 | ) | (b) | 1,114 | ||||||||
Total current assets | 11,620 | — | (23 | ) | 11,597 | ||||||||||
Property and equipment | |||||||||||||||
Land | 6,089 | — | — | 6,089 | |||||||||||
Buildings and improvements | 28,041 | — | (425 | ) | (c) | 27,616 | |||||||||
Fixtures and equipment | 5,361 | — | — | 5,361 | |||||||||||
Computer hardware and software | 2,518 | — | — | 2,518 | |||||||||||
Construction-in-progress | 423 | — | — | 423 | |||||||||||
Accumulated depreciation | (17,571 | ) | — | (32 | ) | (c) | (17,603 | ) | |||||||
Property and equipment, net | 24,861 | — | (457 | ) | 24,404 | ||||||||||
Operating lease assets | — | — | 1,857 | (d) | 1,857 | ||||||||||
Other noncurrent assets | 885 | — | (76 | ) | (e) | 809 | |||||||||
Total assets | $ | 37,366 | $ | — | $ | 1,301 | $ | 38,667 | |||||||
Liabilities and shareholders’ investment | |||||||||||||||
Accounts payable | $ | 7,584 | $ | — | $ | — | $ | 7,584 | |||||||
Accrued and other current liabilities | 3,790 | (14 | ) | (k) | (150 | ) | (f) | 3,627 | |||||||
Current portion of long-term debt and other borrowings | 1,355 | — | 11 | (g) | 1,365 | ||||||||||
Total current liabilities | 12,729 | (14 | ) | (139 | ) | 12,576 | |||||||||
Long-term debt and other borrowings | 10,892 | — | (185 | ) | (g) | 10,706 | |||||||||
Noncurrent operating lease liabilities | — | — | 1,897 | (h) | 1,897 | ||||||||||
Deferred income taxes | 784 | 6 | (33 | ) | 757 | ||||||||||
Other noncurrent liabilities | 1,863 | — | (188 | ) | (i) | 1,676 | |||||||||
Total noncurrent liabilities | 13,539 | 6 | 1,491 | 15,036 | |||||||||||
Shareholders’ investment | |||||||||||||||
Common stock | 46 | — | — | 46 | |||||||||||
Additional paid-in capital | 5,707 | — | — | 5,707 | |||||||||||
Retained earnings | 5,961 | 8 | (k) | (51 | ) | (j) | 5,918 | ||||||||
Accumulated other comprehensive loss | (616 | ) | — | — | (616 | ) | |||||||||
Total shareholders’ investment | 11,098 | 8 | (51 | ) | 11,055 | ||||||||||
Total liabilities and shareholders’ investment | $ | 37,366 | $ | — | $ | 1,301 | $ | 38,667 |
(a) | Represents estimated merchandise returns, which were reclassified from Inventory to Other Current Assets. |
(b) | Represents prepaid rent reclassified to Operating Lease Assets. |
(c) | For both periods presented, represents impact of changes in finance lease terms and related leasehold improvements (net of accumulated depreciation) under the hindsight practical expedient and derecognition of approximately $135 million of non-Target owned properties that were consolidated under previously existing build-to-suit accounting rules. |
(d) | Represents capitalization of operating lease assets and reclassification of leasehold acquisition costs, straight-line rent accrual, and tenant incentives. |
(e) | Represents reclassification of leasehold acquisition costs to Operating Lease Assets. |
(f) | Represents reclassification of straight-line rent accrual to Operating Lease Assets, partially offset by recognition of the current portion of operating lease liabilities. |
(g) | Represents the impact of changes in financing lease terms for certain leases due to the election of the hindsight practical expedient. |
(h) | Represents recognition of operating lease liabilities. |
(i) | For both periods presented, represents derecognition of approximately $135 million of liabilities related to non-Target owned properties that were consolidated under previously existing build-to-suit accounting rules and reclassification of tenant incentives to Operating Lease Assets. |
(j) | Represents the retained earnings impact of lease-term changes due to the use of hindsight, primarily from the shortening of lease terms for certain existing leases and useful lives of corresponding leasehold improvements. |
(k) | Primarily represents the impact of a change in timing of revenue recognition for certain promotional gift card programs. |
Revenues | Three Months Ended | Six Months Ended | |||||||||||||
(millions) | August 4, 2018 | July 29, 2017 | August 4, 2018 | July 29, 2017 | |||||||||||
Apparel and accessories | $ | 3,843 | $ | 3,646 | $ | 7,347 | $ | 7,059 | |||||||
Beauty and household essentials | 4,411 | 4,107 | 8,638 | 8,157 | |||||||||||
Food and beverage | 3,372 | 3,213 | 6,959 | 6,666 | |||||||||||
Hardlines | 2,501 | 2,311 | 4,814 | 4,621 | |||||||||||
Home furnishings and décor | 3,402 | 3,111 | 6,304 | 5,858 | |||||||||||
Other | 23 | 22 | 46 | 44 | |||||||||||
Sales | 17,552 | 16,410 | 34,108 | 32,405 | |||||||||||
Credit card profit sharing | 167 | 172 | 333 | 342 | |||||||||||
Other | 57 | 52 | 117 | 110 | |||||||||||
Other revenue | 224 | 224 | 450 | 452 | |||||||||||
Total revenue | $ | 17,776 | $ | 16,634 | $ | 34,558 | $ | 32,857 |
(millions) | February 3, 2018 | Gift Cards Issued During Current Period But Not Redeemed (a) | Revenue Recognized From Beginning Liability | August 4, 2018 | |||||||||||
Gift card liability | $ | 709 | $ | 298 | $ | (403 | ) | $ | 604 |
(a) | Net of estimated breakage. |
Fair Value Measurements - Recurring Basis | Fair Value at | |||||||||||
(millions) | Pricing Category | August 4, 2018 | February 3, 2018 | July 29, 2017 | ||||||||
Assets | ||||||||||||
Cash and Cash Equivalents | ||||||||||||
Short-term investments | Level 1 | $ | 353 | $ | 1,906 | $ | 1,617 | |||||
Other Current Assets | ||||||||||||
Prepaid forward contracts | Level 1 | 22 | 23 | 37 | ||||||||
Other Noncurrent Assets | ||||||||||||
Interest rate swaps | Level 2 | — | — | 4 | ||||||||
Liabilities | ||||||||||||
Other current liabilities | ||||||||||||
Interest rate swaps | Level 2 | 7 | — | — | ||||||||
Other Noncurrent Liabilities | ||||||||||||
Interest rate swaps | Level 2 | 2 | 6 | — |
Significant Financial Instruments not Measured at Fair Value (a) (millions) | August 4, 2018 | February 3, 2018 | July 29, 2017 | |||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||
Debt (b) | $ | 10,243 | $ | 10,682 | $ | 10,440 | $ | 11,155 | $ | 11,122 | $ | 12,143 |
(a) | The carrying amounts of certain other current assets, accounts payable, and certain accrued and other current liabilities approximate fair value due to their short-term nature. |
(b) | The carrying amount and estimated fair value of debt exclude unamortized swap valuation adjustments and lease liabilities. |
Leases (millions) | Classification | August 4, 2018 | February 3, 2018 | July 29, 2017 | ||||||
Assets | ||||||||||
Operating lease assets | Operating Lease Assets | $ | 1,976 | $ | 1,884 | $ | 1,857 | |||
Finance lease assets | Buildings and Improvements, net of Accumulated Depreciation (a) | 785 | 836 | 827 | ||||||
Total leased assets | $ | 2,761 | $ | 2,720 | $ | 2,684 | ||||
Liabilities | ||||||||||
Current | ||||||||||
Operating | Accrued and Other Current Liabilities | $ | 155 | $ | 147 | $ | 134 | |||
Finance | Current Portion of Long-term Debt and Other Borrowings | 50 | 80 | 78 | ||||||
Noncurrent | ||||||||||
Operating | Noncurrent Operating Lease Liabilities | 2,028 | 1,924 | 1,897 | ||||||
Finance | Long-term Debt and Other Borrowings | 868 | 885 | 866 | ||||||
Total lease liabilities | $ | 3,101 | $ | 3,036 | $ | 2,975 |
(a) | Finance lease assets are recorded net of accumulated amortization of $336 million, $317 million, and $284 million as of August 4, 2018, February 3, 2018, and July 29, 2017, respectively. |
Lease Cost | Three Months Ended | Six Months Ended | ||||||||||||
(millions) | Classification | August 4, 2018 | July 29, 2017 | August 4, 2018 | July 29, 2017 | |||||||||
Operating lease cost (a) | SG&A Expenses | $ | 61 | $ | 54 | $ | 121 | $ | 108 | |||||
Finance lease cost | ||||||||||||||
Amortization of leased assets | Depreciation and Amortization (b) | 17 | 16 | 33 | 31 | |||||||||
Interest on lease liabilities | Net Interest Expense | 10 | 10 | 21 | 20 | |||||||||
Sublease income (c) | Other Revenue | (3 | ) | (2 | ) | (5 | ) | (4 | ) | |||||
Net lease cost | $ | 85 | $ | 78 | $ | 170 | $ | 155 |
(a) | Includes short-term leases and variable lease costs, which are immaterial. |
(b) | Supply chain-related amounts are included in Cost of Sales. |
(c) | Sublease income excludes rental income from owned properties of $12 million and $23 million for the three and six months ended August 4, 2018, respectively, and $12 million and $23 million for the three and six months ended July 29, 2017, respectively, which is included in Other Revenue. |
Maturity of Lease Liabilities (millions) | Operating Leases (a) | Finance Leases (b) | Total | ||||||
2018 | $ | 117 | $ | 45 | $ | 162 | |||
2019 | 237 | 90 | 327 | ||||||
2020 | 227 | 87 | 314 | ||||||
2021 | 219 | 87 | 306 | ||||||
2022 | 214 | 88 | 302 | ||||||
After 2022 | 1,936 | 930 | 2,866 | ||||||
Total lease payments | $ | 2,950 | $ | 1,327 | $ | 4,277 | |||
Less: Interest | 767 | 409 | |||||||
Present value of lease liabilities | $ | 2,183 | $ | 918 |
(a) | Operating lease payments include $795 million related to options to extend lease terms that are reasonably certain of being exercised and exclude $311 million of legally binding minimum lease payments for leases signed but not yet commenced. |
(b) | Finance lease payments include $122 million related to options to extend lease terms that are reasonably certain of being exercised and exclude $203 million of legally binding minimum lease payments for leases signed but not yet commenced. |
Lease Term and Discount Rate | August 4, 2018 | February 3, 2018 | July 29, 2017 | |||
Weighted-average remaining lease term (years) | ||||||
Operating leases | 14.7 | 15.2 | 15.7 | |||
Finance leases | 15.6 | 15.4 | 15.2 | |||
Weighted-average discount rate | ||||||
Operating leases | 3.90 | % | 3.88 | % | 3.90 | % |
Finance leases | 4.71 | % | 4.64 | % | 4.61 | % |
Other Information | Six Months Ended | |||||
(millions) | August 4, 2018 | July 29, 2017 | ||||
Cash paid for amounts included in the measurement of lease liabilities | ||||||
Operating cash flows from operating leases | $ | 105 | $ | 96 | ||
Operating cash flows from finance leases | 22 | 20 | ||||
Financing cash flows from finance leases | 55 | 19 | ||||
Leased assets obtained in exchange for new finance lease liabilities | 15 | 97 | ||||
Leased assets obtained in exchange for new operating lease liabilities | 169 | 114 |
Three Months Ended | Six Months Ended | ||||||||||||||
(dollars in millions) | August 4, 2018 | July 29, 2017 As Adjusted | August 4, 2018 | July 29, 2017 As Adjusted | |||||||||||
Income tax expense | $ | 223 | $ | 307 | $ | 433 | $ | 661 | |||||||
Effective tax rate | 21.8 | % | 31.4 | % | 22.2 | % | 33.0 | % |
Six Months Ended | |||||||
(millions, except per share data) | August 4, 2018 | July 29, 2017 | |||||
Total number of shares purchased | 12.7 | 10.6 | |||||
Average price paid per share | $ | 72.64 | $ | 56.76 | |||
Total investment | $ | 925 | $ | 601 |
Net Pension Benefits Expense | Three Months Ended | Six Months Ended | |||||||||||||
(millions) | August 4, 2018 | July 29, 2017 | August 4, 2018 | July 29, 2017 | |||||||||||
Service cost | $ | 25 | $ | 21 | $ | 49 | $ | 42 | |||||||
Interest cost | 37 | 34 | 73 | 69 | |||||||||||
Expected return on assets | (62 | ) | (61 | ) | (123 | ) | (123 | ) | |||||||
Amortization of losses | 20 | 15 | 41 | 30 | |||||||||||
Amortization of prior service cost | (3 | ) | (3 | ) | (6 | ) | (5 | ) | |||||||
Settlements | 3 | — | 3 | — | |||||||||||
Total | $ | 20 | $ | 6 | $ | 37 | $ | 13 |
(millions) | Cash Flow Hedges | Currency Translation Adjustment | Pension | Total | |||||||||||
February 3, 2018 | $ | (14 | ) | $ | (13 | ) | $ | (720 | ) | $ | (747 | ) | |||
Other comprehensive income before reclassifications, net of tax | — | (5 | ) | — | (5 | ) | |||||||||
Amounts reclassified from AOCI, net of tax | — | — | 29 | 29 | |||||||||||
August 4, 2018 | $ | (14 | ) | $ | (18 | ) | $ | (691 | ) | $ | (723 | ) |
• | GAAP earnings per share from continuing operations were $1.49. |
• | Adjusted earnings per share from continuing operations were $1.47. |
• | Sales increased 7.0 percent. |
• | Comparable sales increased 6.5 percent, driven by a 6.4 percent increase in traffic. |
◦ | Comparable store sales grew 4.9 percent. |
◦ | Digital channel sales increased 41 percent. |
Earnings Per Share from Continuing Operations | Three Months Ended | Six Months Ended | |||||||||||||||||||
August 4, 2018 | July 29, 2017 As Adjusted (a) | Change | August 4, 2018 | July 29, 2017 As Adjusted (a) |