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 | Nine Months Ended | ||||||||||||||
(millions, except per share data) (unaudited) | November 3, 2018 | October 28, 2017 As Adjusted (a) | November 3, 2018 | October 28, 2017 As Adjusted (a) | |||||||||||
Sales | $ | 17,590 | $ | 16,647 | $ | 51,699 | $ | 49,052 | |||||||
Other revenue | 231 | 227 | 680 | 679 | |||||||||||
Total revenue | 17,821 | 16,874 | 52,379 | 49,731 | |||||||||||
Cost of sales | 12,535 | 11,712 | 36,400 | 34,330 | |||||||||||
Selling, general and administrative expenses | 3,937 | 3,733 | 11,347 | 10,686 | |||||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 530 | 582 | 1,639 | 1,620 | |||||||||||
Operating income | 819 | 847 | 2,993 | 3,095 | |||||||||||
Net interest expense | 115 | 251 | 352 | 521 | |||||||||||
Net other (income) / expense | (9 | ) | (15 | ) | (21 | ) | (44 | ) | |||||||
Earnings from continuing operations before income taxes | 713 | 611 | 2,662 | 2,618 | |||||||||||
Provision for income taxes | 97 | 135 | 530 | 798 | |||||||||||
Net earnings from continuing operations | 616 | 476 | 2,132 | 1,820 | |||||||||||
Discontinued operations, net of tax | 6 | 2 | 7 | 7 | |||||||||||
Net earnings | $ | 622 | $ | 478 | $ | 2,139 | $ | 1,827 | |||||||
Basic earnings per share | |||||||||||||||
Continuing operations | $ | 1.17 | $ | 0.87 | $ | 4.01 | $ | 3.31 | |||||||
Discontinued operations | 0.01 | — | 0.01 | 0.01 | |||||||||||
Net earnings per share | $ | 1.18 | $ | 0.88 | $ | 4.02 | $ | 3.33 | |||||||
Diluted earnings per share | |||||||||||||||
Continuing operations | $ | 1.16 | $ | 0.87 | $ | 3.98 | $ | 3.30 | |||||||
Discontinued operations | 0.01 | — | 0.01 | 0.01 | |||||||||||
Net earnings per share | $ | 1.17 | $ | 0.87 | $ | 3.99 | $ | 3.31 | |||||||
Weighted average common shares outstanding | |||||||||||||||
Basic | 525.9 | 544.5 | 531.5 | 548.7 | |||||||||||
Dilutive impact of share-based awards | 5.3 | 3.4 | 4.7 | 3.1 | |||||||||||
Diluted | 531.2 | 547.9 | 536.2 | 551.8 | |||||||||||
Antidilutive shares | — | 4.5 | — | 4.1 |
(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 | Nine Months Ended | ||||||||||||||
(millions) (unaudited) | November 3, 2018 | October 28, 2017 As Adjusted (a) | November 3, 2018 | October 28, 2017 As Adjusted (a) | |||||||||||
Net earnings | $ | 622 | $ | 478 | $ | 2,139 | $ | 1,827 | |||||||
Other comprehensive income | |||||||||||||||
Pension, net of tax | 13 | 8 | 42 | 22 | |||||||||||
Currency translation adjustment and cash flow hedges, net of tax | (4 | ) | (2 | ) | (9 | ) | 6 | ||||||||
Other comprehensive income | 9 | 6 | 33 | 28 | |||||||||||
Comprehensive income | $ | 631 | $ | 484 | $ | 2,172 | $ | 1,855 |
(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) | November 3, 2018 | February 3, 2018 As Adjusted (a) | October 28, 2017 As Adjusted (a) | ||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 825 | $ | 2,643 | $ | 2,725 | |||||
Inventory | 12,393 | 8,597 | 10,517 | ||||||||
Other current assets | 1,421 | 1,300 | 1,444 | ||||||||
Total current assets | 14,639 | 12,540 | 14,686 | ||||||||
Property and equipment | |||||||||||
Land | 6,069 | 6,095 | 6,087 | ||||||||
Buildings and improvements | 29,090 | 28,131 | 27,946 | ||||||||
Fixtures and equipment | 5,784 | 5,623 | 5,548 | ||||||||
Computer hardware and software | 2,660 | 2,645 | 2,658 | ||||||||
Construction-in-progress | 384 | 440 | 389 | ||||||||
Accumulated depreciation | (18,380 | ) | (18,398 | ) | (17,979 | ) | |||||
Property and equipment, net | 25,607 | 24,536 | 24,649 | ||||||||
Operating lease assets | 1,997 | 1,884 | 1,861 | ||||||||
Other noncurrent assets | 1,329 | 1,343 | 813 | ||||||||
Total assets | $ | 43,572 | $ | 40,303 | $ | 42,009 | |||||
Liabilities and shareholders’ investment | |||||||||||
Accounts payable | $ | 11,959 | $ | 8,677 | $ | 9,986 | |||||
Accrued and other current liabilities | 4,096 | 4,094 | 3,875 | ||||||||
Current portion of long-term debt and other borrowings | 1,535 | 281 | 1,366 | ||||||||
Total current liabilities | 17,590 | 13,052 | 15,227 | ||||||||
Long-term debt and other borrowings | 10,104 | 11,117 | 11,090 | ||||||||
Noncurrent operating lease liabilities | 2,046 | 1,924 | 1,901 | ||||||||
Deferred income taxes | 970 | 693 | 915 | ||||||||
Other noncurrent liabilities | 1,782 | 1,866 | 1,784 | ||||||||
Total noncurrent liabilities | 14,902 | 15,600 | 15,690 | ||||||||
Shareholders’ investment | |||||||||||
Common stock | 43 | 45 | 45 | ||||||||
Additional paid-in capital | 5,867 | 5,858 | 5,762 | ||||||||
Retained earnings | 5,884 | 6,495 | 5,895 | ||||||||
Accumulated other comprehensive loss | (714 | ) | (747 | ) | (610 | ) | |||||
Total shareholders’ investment | 11,080 | 11,651 | 11,092 | ||||||||
Total liabilities and shareholders’ investment | $ | 43,572 | $ | 40,303 | $ | 42,009 |
(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 | |||||||
Nine Months Ended | |||||||
(millions) (unaudited) | November 3, 2018 | October 28, 2017 As Adjusted (a) | |||||
Operating activities | |||||||
Net earnings | $ | 2,139 | $ | 1,827 | |||
Earnings from discontinued operations, net of tax | 7 | 7 | |||||
Net earnings from continuing operations | 2,132 | 1,820 | |||||
Adjustments to reconcile net earnings to cash provided by operations | |||||||
Depreciation and amortization | 1,826 | 1,809 | |||||
Share-based compensation expense | 106 | 81 | |||||
Deferred income taxes | 261 | 33 | |||||
Loss on debt extinguishment | — | 123 | |||||
Noncash losses / (gains) and other, net | 85 | 209 | |||||
Changes in operating accounts | |||||||
Inventory | (3,796 | ) | (2,277 | ) | |||
Other assets | (140 | ) | (88 | ) | |||
Accounts payable | 3,298 | 2,735 | |||||
Accrued and other liabilities | (158 | ) | (25 | ) | |||
Cash provided by operating activities—continuing operations | 3,614 | 4,420 | |||||
Cash provided by operating activities—discontinued operations | 10 | 75 | |||||
Cash provided by operations | 3,624 | 4,495 | |||||
Investing activities | |||||||
Expenditures for property and equipment | (2,873 | ) | (2,049 | ) | |||
Proceeds from disposal of property and equipment | 39 | 27 | |||||
Other investments | 15 | (62 | ) | ||||
Cash required for investing activities | (2,819 | ) | (2,084 | ) | |||
Financing activities | |||||||
Change in commercial paper, net | 490 | — | |||||
Additions to long-term debt | — | 739 | |||||
Reductions of long-term debt | (268 | ) | (1,093 | ) | |||
Dividends paid | (1,001 | ) | (1,001 | ) | |||
Repurchase of stock (Note 10) | (1,485 | ) | (618 | ) | |||
Accelerated share repurchase pending final settlement (Note 10) | (450 | ) | (250 | ) | |||
Stock option exercises | 91 | 25 | |||||
Cash required for financing activities | (2,623 | ) | (2,198 | ) | |||
Net (decrease) / increase in cash and cash equivalents | (1,818 | ) | 213 | ||||
Cash and cash equivalents at beginning of period | 2,643 | 2,512 | |||||
Cash and cash equivalents at end of period | $ | 825 | $ | 2,725 |
(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 | — | — | — | 2,139 | — | 2,139 | ||||||||||||||||
Other comprehensive income | — | — | — | — | 33 | 33 | ||||||||||||||||
Dividends declared | — | — | — | (1,012 | ) | — | (1,012 | ) | ||||||||||||||
Repurchase of stock | (19.0 | ) | (2 | ) | — | (1,451 | ) | — | (1,453 | ) | ||||||||||||
Accelerated share repurchase pending final settlement | (3.5 | ) | — | (163 | ) | (287 | ) | — | (450 | ) | ||||||||||||
Stock options and awards | 2.6 | — | 172 | — | — | 172 | ||||||||||||||||
November 3, 2018 | 521.8 | $ | 43 | $ | 5,867 | $ | 5,884 | $ | (714 | ) | $ | 11,080 |
(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) | October 28, 2017 As Previously Reported | October 28, 2017 As Adjusted | ||||||||||||||||
Sales | $ | 16,667 | $ | (20 | ) | (a) | $ | — | $ | — | $ | 16,647 | ||||||
Other revenue | — | 227 | (a) | — | — | 227 | ||||||||||||
Total revenue | 16,667 | 207 | — | — | 16,874 | |||||||||||||
Cost of sales | 11,712 | — | — | — | 11,712 | |||||||||||||
Selling, general and administrative expenses | 3,512 | 207 | (a) | (2 | ) | (b) | 15 | (c) | 3,733 | |||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 574 | — | 9 | (b) | — | 582 | ||||||||||||
Operating income | 869 | — | (7 | ) | (15 | ) | 847 | |||||||||||
Net interest expense | 254 | — | (3 | ) | (b) | — | 251 | |||||||||||
Net other (income) / expense | — | — | — | (15 | ) | (c) | (15 | ) | ||||||||||
Earnings from continuing operations before income taxes | 615 | — | (4 | ) | — | 611 | ||||||||||||
Provision for income taxes | 137 | — | (1 | ) | — | 135 | ||||||||||||
Net earnings from continuing operations | 478 | — | (3 | ) | — | 476 | ||||||||||||
Discontinued operations, net of tax | 2 | — | — | — | 2 | |||||||||||||
Net earnings | $ | 480 | $ | — | $ | (3 | ) | $ | — | $ | 478 | |||||||
Basic earnings per share | ||||||||||||||||||
Continuing operations | $ | 0.88 | $ | 0.87 | ||||||||||||||
Discontinued operations | — | — | ||||||||||||||||
Net earnings per share | $ | 0.88 | $ | 0.88 | ||||||||||||||
Diluted earnings per share | ||||||||||||||||||
Continuing operations | $ | 0.87 | $ | 0.87 | ||||||||||||||
Discontinued operations | — | — | ||||||||||||||||
Net earnings per share | $ | 0.88 | $ | 0.87 |
Effect of Accounting Standards Adoption on Consolidated Statement of Operations | ||||||||||||||||||
Nine Months Ended | Effect of the Adoption of | Nine Months Ended | ||||||||||||||||
ASC Topic 606 (Revenue Recognition) | ASC Topic 842 (Leases) | ASU 2017-07 (Pension) | ||||||||||||||||
(millions, except per share data) (unaudited) | October 28, 2017 As Previously Reported | October 28, 2017 As Adjusted | ||||||||||||||||
Sales | $ | 49,113 | $ | (61 | ) | (a) | $ | — | $ | — | $ | 49,052 | ||||||
Other revenue | — | 679 | (a) | — | — | 679 | ||||||||||||
Total revenue | 49,113 | 618 | — | — | 49,731 | |||||||||||||
Cost of sales | 34,330 | — | — | — | 34,330 | |||||||||||||
Selling, general and administrative expenses | 10,027 | 618 | (a) | (4 | ) | (b) | 44 | (c) | 10,686 | |||||||||
Depreciation and amortization (exclusive of depreciation included in cost of sales) | 1,596 | — | 24 | (b) | — | 1,620 | ||||||||||||
Operating income | 3,160 | — | (20 | ) | (44 | ) | 3,095 | |||||||||||
Net interest expense | 532 | — | (10 | ) | (b) | — | 521 | |||||||||||
Net other (income) / expense | — | — | — | (44 | ) | (c) | (44 | ) | ||||||||||
Earnings from continuing operations before income taxes | 2,628 | — | (10 | ) | — | 2,618 | ||||||||||||
Provision for income taxes | 802 | — | (4 | ) | — | 798 | ||||||||||||
Net earnings from continuing operations | 1,826 | — | (6 | ) | — | 1,820 | ||||||||||||
Discontinued operations, net of tax | 7 | — | — | — | 7 | |||||||||||||
Net earnings | $ | 1,833 | $ | — | $ | (6 | ) | $ | — | $ | 1,827 | |||||||
Basic earnings per share | ||||||||||||||||||
Continuing operations | $ | 3.33 | $ | 3.31 | ||||||||||||||
Discontinued operations | 0.01 | 0.01 | ||||||||||||||||
Net earnings per share | $ | 3.34 | $ | 3.33 | ||||||||||||||
Diluted earnings per share | ||||||||||||||||||
Continuing operations | $ | 3.31 | $ | 3.30 | ||||||||||||||
Discontinued operations | 0.01 | 0.01 | ||||||||||||||||
Net earnings per share | $ | 3.32 | $ | 3.31 |
(a) | For the three and nine months ended October 28, 2017, we reclassified $170 million and $512 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) | October 28, 2017 As Previously Reported | ASC Topic 606 (Revenue Recognition) | ASC Topic 842 (Leases) | October 28, 2017 As Adjusted | |||||||||||
Assets | |||||||||||||||
Cash and cash equivalents | $ | 2,725 | $ | — | $ | — | $ | 2,725 | |||||||
Inventory | 10,586 | (69 | ) | (a) | — | 10,517 | |||||||||
Other current assets | 1,398 | 69 | (a) | (23 | ) | (b) | 1,444 | ||||||||
Total current assets | 14,709 | — | (23 | ) | 14,686 | ||||||||||
Property and equipment | |||||||||||||||
Land | 6,087 | — | — | 6,087 | |||||||||||
Buildings and improvements | 28,310 | — | (363 | ) | (c) | 27,946 | |||||||||
Fixtures and equipment | 5,548 | — | — | 5,548 | |||||||||||
Computer hardware and software | 2,658 | — | — | 2,658 | |||||||||||
Construction-in-progress | 389 | — | — | 389 | |||||||||||
Accumulated depreciation | (17,880 | ) | — | (99 | ) | (c) | (17,979 | ) | |||||||
Property and equipment, net | 25,112 | — | (462 | ) | 24,649 | ||||||||||
Operating lease assets | — | — | 1,861 | (d) | 1,861 | ||||||||||
Other noncurrent assets | 887 | — | (74 | ) | (e) | 813 | |||||||||
Total assets | $ | 40,708 | $ | — | $ | 1,302 | $ | 42,009 | |||||||
Liabilities and shareholders’ investment | |||||||||||||||
Accounts payable | $ | 9,986 | $ | — | $ | — | $ | 9,986 | |||||||
Accrued and other current liabilities | 4,036 | (14 | ) | (k) | (149 | ) | (f) | 3,875 | |||||||
Current portion of long-term debt and other borrowings | 1,354 | — | 12 | (g) | 1,366 | ||||||||||
Total current liabilities | 15,376 | (14 | ) | (137 | ) | 15,227 | |||||||||
Long-term debt and other borrowings | 11,277 | — | (187 | ) | (g) | 11,090 | |||||||||
Noncurrent operating lease liabilities | — | — | 1,901 | (h) | 1,901 | ||||||||||
Deferred income taxes | 944 | 6 | (34 | ) | 915 | ||||||||||
Other noncurrent liabilities | 1,974 | — | (189 | ) | (i) | 1,784 | |||||||||
Total noncurrent liabilities | 14,195 | 6 | 1,491 | 15,690 | |||||||||||
Shareholders’ investment | |||||||||||||||
Common stock | 45 | — | — | 45 | |||||||||||
Additional paid-in capital | 5,762 | — | — | 5,762 | |||||||||||
Retained earnings | 5,940 | 8 | (k) | (52 | ) | (j) | 5,895 | ||||||||
Accumulated other comprehensive loss | (610 | ) | — | — | (610 | ) | |||||||||
Total shareholders’ investment | 11,137 | 8 | (52 | ) | 11,092 | ||||||||||
Total liabilities and shareholders’ investment | $ | 40,708 | $ | — | $ | 1,302 | $ | 42,009 |
(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 | Nine Months Ended | |||||||||||||
(millions) | November 3, 2018 | October 28, 2017 | November 3, 2018 | October 28, 2017 | |||||||||||
Apparel and accessories | $ | 3,622 | $ | 3,456 | $ | 10,969 | $ | 10,515 | |||||||
Beauty and household essentials | 4,385 | 4,135 | 13,023 | 12,293 | |||||||||||
Food and beverage | 3,611 | 3,442 | 10,570 | 10,108 | |||||||||||
Hardlines | 2,478 | 2,278 | 7,292 | 6,898 | |||||||||||
Home furnishings and décor | 3,476 | 3,316 | 9,781 | 9,174 | |||||||||||
Other | 18 | 20 | 64 | 64 | |||||||||||
Sales | 17,590 | 16,647 | 51,699 | 49,052 | |||||||||||
Credit card profit sharing | 169 | 170 | 503 | 512 | |||||||||||
Other | 62 | 57 | 177 | 167 | |||||||||||
Other revenue | 231 | 227 | 680 | 679 | |||||||||||
Total revenue | $ | 17,821 | $ | 16,874 | $ | 52,379 | $ | 49,731 |
(millions) | February 3, 2018 | Gift Cards Issued During Current Period But Not Redeemed (a) | Revenue Recognized From Beginning Liability | November 3, 2018 | |||||||||||
Gift card liability | $ | 709 | $ | 357 | $ | (469 | ) | $ | 597 |
(a) | Net of estimated breakage. |
Fair Value Measurements - Recurring Basis | Fair Value at | ||||||||||||
(millions) | Classification | Pricing Category | November 3, 2018 | February 3, 2018 | October 28, 2017 | ||||||||
Assets | |||||||||||||
Short-term investments | Cash and Cash Equivalents | Level 1 | $ | 42 | $ | 1,906 | $ | 2,003 | |||||
Prepaid forward contracts | Other Current Assets | Level 1 | 23 | 23 | 30 | ||||||||
Interest rate swaps | Other Noncurrent Assets | Level 2 | — | — | 1 | ||||||||
Liabilities | |||||||||||||
Interest rate swaps | Other Current Liabilities | Level 2 | 6 | — | — | ||||||||
Interest rate swaps | Other Noncurrent Liabilities | Level 2 | 7 | 6 | — |
Significant Financial Instruments not Measured at Fair Value (a) (millions) | November 3, 2018 | February 3, 2018 | October 28, 2017 | |||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||
Long-term debt, including current portion (b) | $ | 10,245 | $ | 10,396 | $ | 10,440 | $ | 11,155 | $ | 11,522 | $ | 12,403 |
(a) | The carrying amounts of certain other current assets, commercial paper, 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 commercial paper, unamortized swap valuation adjustments and lease liabilities. |
Leases (millions) | Classification | November 3, 2018 | February 3, 2018 | October 28, 2017 | ||||||
Assets | ||||||||||
Operating lease assets | Operating Lease Assets | $ | 1,997 | $ | 1,884 | $ | 1,861 | |||
Finance lease assets | Buildings and Improvements, net of Accumulated Depreciation (a) | 781 | 836 | 811 | ||||||
Total leased assets | $ | 2,778 | $ | 2,720 | $ | 2,672 | ||||
Liabilities | ||||||||||
Current | ||||||||||
Operating | Accrued and Other Current Liabilities | $ | 162 | $ | 147 | $ | 140 | |||
Finance | Current Portion of Long-term Debt and Other Borrowings | 50 | 80 | 79 | ||||||
Noncurrent | ||||||||||
Operating | Noncurrent Operating Lease Liabilities | 2,046 | 1,924 | 1,901 | ||||||
Finance | Long-term Debt and Other Borrowings | 867 | 885 | 854 | ||||||
Total lease liabilities | $ | 3,125 | $ | 3,036 | $ | 2,974 |
(a) | Finance lease assets are recorded net of accumulated amortization of $352 million, $317 million, and $300 million as of November 3, 2018, February 3, 2018, and October 28, 2017, respectively. |
Lease Cost | Three Months Ended | Nine Months Ended | ||||||||||||
(millions) | Classification | November 3, 2018 | October 28, 2017 | November 3, 2018 | October 28, 2017 | |||||||||
Operating lease cost (a) | SG&A Expenses | $ | 63 | $ | 55 | $ | 186 | $ | 162 | |||||
Finance lease cost | ||||||||||||||
Amortization of leased assets | Depreciation and Amortization (b) | 16 | 16 | 49 | 46 | |||||||||
Interest on lease liabilities | Net Interest Expense | 10 | 10 | 32 | 31 | |||||||||
Sublease income (c) | Other Revenue | (3 | ) | (2 | ) | (8 | ) | (6 | ) | |||||
Net lease cost | $ | 86 | $ | 79 | $ | 259 | $ | 233 |
(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 $36 million for the three and nine months ended November 3, 2018, respectively, and $12 million and $35 million for the three and nine months ended October 28, 2017, respectively, which is included in Other Revenue. |
Maturity of Lease Liabilities (millions) | Operating Leases (a) | Finance Leases (b) | Total | ||||||
2018 | $ | 59 | $ | 22 | $ | 81 | |||
2019 | 246 | 91 | 337 | ||||||
2020 | 237 | 88 | 325 | ||||||
2021 | 230 | 88 | 318 | ||||||
2022 | 224 | 90 | 314 | ||||||
After 2022 | 1,970 | 940 | 2,910 | ||||||
Total lease payments | $ | 2,966 | $ | 1,319 | $ | 4,285 | |||
Less: Interest | 758 | 402 | |||||||
Present value of lease liabilities | $ | 2,208 | $ | 917 |
(a) | Operating lease payments include $813 million related to options to extend lease terms that are reasonably certain of being exercised and exclude $363 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 $257 million of legally binding minimum lease payments for leases signed but not yet commenced. |
Lease Term and Discount Rate | November 3, 2018 | February 3, 2018 | October 28, 2017 | |||
Weighted-average remaining lease term (years) | ||||||
Operating leases | 14.4 | 15.2 | 15.5 | |||
Finance leases | 15.4 | 15.4 | 15.0 | |||
Weighted-average discount rate | ||||||
Operating leases | 3.89 | % | 3.88 | % | 3.89 | % |
Finance leases | 4.70 | % | 4.64 | % | 4.61 | % |
Other Information | Nine Months Ended | |||||
(millions) | November 3, 2018 | October 28, 2017 | ||||
Cash paid for amounts included in the measurement of lease liabilities | ||||||
Operating cash flows from operating leases | $ | 160 | $ | 146 | ||
Operating cash flows from finance leases | 32 | 31 | ||||
Financing cash flows from finance leases | 67 | 30 | ||||
Leased assets obtained in exchange for new finance lease liabilities | 29 | 97 | ||||
Leased assets obtained in exchange for new operating lease liabilities | 228 | 153 |
Three Months Ended | Nine Months Ended | ||||||||||||||
(dollars in millions) | November 3, 2018 | October 28, 2017 | November 3, 2018 | October 28, 2017 | |||||||||||
Income tax expense | $ | 97 | $ | 135 | $ | 530 | $ | 798 | |||||||
Effective tax rate | 13.6 | % | 22.2 | % | 19.9 | % | 30.5 | % |
Three Months Ended | Nine Months Ended | |||||||||||||
(millions, except per share data) | November 3, 2018 | October 28, 2017 | November 3, 2018 | October 28, 2017 | ||||||||||
Total number of shares purchased | 6.3 | 0.2 | 19.0 | 10.8 | ||||||||||
Average price paid per share | $ | 84.00 | $ | 58.74 | $ | 76.38 | $ | 56.80 | ||||||
Total investment | $ | 526 | $ | 10 | $ | 1,451 | $ | 611 |
Net Pension Benefits Expense | Three Months Ended | Nine Months Ended | |||||||||||||
(millions) | November 3, 2018 | October 28, 2017 | November 3, 2018 | October 28, 2017 | |||||||||||
Service cost | $ | 24 | $ | 21 | $ | 72 | $ | 63 | |||||||
Interest cost | 37 | 34 | 110 | 103 | |||||||||||
Expected return on assets | (62 | ) | (61 | ) | (185 | ) | (184 | ) | |||||||
Amortization of losses | 20 | 15 | 61 | 45 | |||||||||||
Amortization of prior service cost | (3 | ) | (3 | ) | (8 | ) | (8 | ) | |||||||
Settlement charges | 1 | — | 4 | — | |||||||||||
Total | $ | 17 | $ | 6 | $ | 54 | $ | 19 |
(millions) | Cash Flow Hedges | Currency Translation Adjustment | Pension | Total | |||||||||||
February 3, 2018 | $ | (14 | ) | $ | (13 | ) | $ | (720 | ) | $ | (747 | ) | |||
Other comprehensive income before reclassifications, net of tax | — | (10 | ) | — | (10 | ) | |||||||||
Amounts reclassified from AOCI, net of tax | 1 | — | 42 | 43 | |||||||||||
November 3, 2018 | $ | (13 | ) | $ | (23 | ) | $ | (678 | ) | $ | (714 | ) |
• | GAAP earnings per share from continuing operations were $1.16. |
• | Adjusted earnings per share from continuing operations were $1.09. |
• | Sales increased 5.7 percent. |
• | Comparable sales increased 5.1 percent, driven by a 5.3 percent increase in traffic. |
◦ | Comparable store sales grew 3.2 percent. |
◦ | Digital channel sales increased 49 percent, contributing 1.9 percentage points to comparable sales. |
Earnings Per Share from Continuing Operations | Three Months Ended |