Stock Analysis on Net

Target Corp. (NYSE:TGT)

$24.99

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Financial Statements: Removal of Goodwill

Target Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
Adjustment to Total Assets
Total assets (as reported)
Less: Goodwill
Total assets (adjusted)
Adjustment to Shareholders’ Investment
Shareholders’ investment (as reported)
Less: Goodwill
Shareholders’ investment (adjusted)

Based on: 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01).


The financial data reveals consistent growth in both reported and adjusted total assets over the six-year period, indicating an expansion of the company's asset base. Reported total assets increased from approximately 42.8 billion USD in early 2020 to around 57.8 billion USD by early 2025, with a steady upward trend despite a minor dip observed between early 2022 and early 2023. Adjusted total assets follow a similar pattern, starting at about 42.1 billion USD and increasing to approximately 57.1 billion USD, maintaining a consistent gap below the reported figures due to adjustments made, likely for goodwill or other intangible assets.

Conversely, shareholders' investment, both reported and adjusted, exhibits more fluctuation over the same period. Reported shareholders' investment rose from roughly 11.8 billion USD in early 2020 to a peak of 14.4 billion USD in early 2021, followed by a decline to around 11.2 billion USD in early 2023. After this trough, it rebounds to 14.7 billion USD by early 2025. Adjusted shareholders' investment mirrors this volatility, decreasing from about 13.8 billion USD in 2021 to around 10.6 billion USD in 2023 before recovering to 14 billion USD in 2025.

The fluctuations in shareholders' investment, particularly the decline from 2021 to 2023, may suggest variability in retained earnings, dividend payouts, share repurchases, or adjustments due to intangible assets and goodwill impairments. The recovery towards 2025 indicates improvement in equity levels, potentially driven by profitability or capital injections.

Overall, the upward trajectory in total assets points to growth and asset accumulation, while the variability in shareholders' investment suggests periods of financial adjustment or strategic shifts impacting equity. The parallel movement of reported and adjusted figures underscores the impact of accounting adjustments, particularly relating to goodwill, on the company's financial position.


Target Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Target Corp., adjusted financial ratios

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
Total Asset Turnover
Reported total asset turnover
Adjusted total asset turnover
Financial Leverage
Reported financial leverage
Adjusted financial leverage
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01).


The analysis of the reported and goodwill adjusted financial data reveals several notable trends over the observed periods.

Total Asset Turnover
The reported total asset turnover shows an initial stability from 2020 to 2021 at 1.83, followed by a rise peaking at 2.05 in 2023, then a decline to 1.84 in 2025. The adjusted total asset turnover follows a similar pattern with slightly higher values, peaking at 2.07 in 2023 before decreasing to 1.87 in 2025. This indicates that asset efficiency improved until 2023 but has weakened somewhat thereafter.
Financial Leverage
Both reported and adjusted financial leverage exhibit an upward trend from 2020 through 2023, reaching maximum points of 4.75 (reported) and 4.97 (adjusted) in 2023. Subsequently, leverage ratios decline through 2025, ending at 3.94 reported and 4.07 adjusted. This suggests an increasing reliance on debt financing up to 2023, followed by a pullback in leverage.
Return on Equity (ROE)
Reported ROE shows a sharp increase from 27.73% in 2020 rising to a high of 54.15% in 2022, after which it drops back to a range around 27.89% by 2025. Adjusted ROE trends similarly but consistently registers slightly higher returns, peaking at 56.95% in 2022 and ending near 29.15% in 2025. This pattern indicates a considerable spike in equity profitability in 2022, with subsequent normalization over the following years.
Return on Assets (ROA)
Reported ROA increases steadily from 7.67% in 2020 to 12.91% in 2022, then declines sharply to approximately 7.08% by 2025. Adjusted ROA mirrors this movement with marginally higher values, peaking at 13.06% in 2022 and declining to 7.16% in 2025. This suggests a peak in asset efficiency and profitability in 2022 before a marked reduction.

Overall, the data reveals that the company experienced peak operational efficiency and profitability in the 2022 fiscal year, as indicated by heightened asset turnover, financial leverage, ROE, and ROA metrics. Post-2022, there is a consistent trend toward reduced leverage and profitability measures, accompanied by a decline in asset turnover. The adjustments for goodwill consistently result in slightly higher turnover and return ratios, suggesting some influence of intangible assets on the reported financial performance.


Target Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Net sales
Total assets
Activity Ratio
Total asset turnover1
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net sales
Adjusted total assets
Activity Ratio
Adjusted total asset turnover2

Based on: 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01).

2025 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= ÷ =


This analysis reviews the trends in total assets and asset turnover ratios, both reported and goodwill adjusted, over a six-year period.

Total Assets
The reported total assets demonstrate a growth trend from US$42,779 million in 2020 to US$57,769 million in 2025. This growth is generally steady, with an increase observed each year except for a slight dip between 2022 and 2023, where reported assets decreased marginally from US$53,811 million to US$53,335 million. Similarly, the adjusted total assets follow the same pattern, rising from US$42,146 million in 2020 to US$57,138 million in 2025, with the same slight decline noted between 2022 and 2023 before resuming growth.
Total Asset Turnover
The reported total asset turnover ratio shows a modest increase from 1.83 in 2020 and 2021 to a peak of 2.05 in 2023, indicating improved efficiency in using assets to generate revenue during that period. However, this ratio declines to 1.94 in 2024 and further to 1.84 in 2025, suggesting a reduction in asset utilization efficiency in the latter years. The adjusted total asset turnover follows a similar trajectory, starting at 1.85 in 2020 and 2021, climbing to 2.07 in 2023, before decreasing to 1.96 and 1.87 in 2024 and 2025, respectively.
Comparative Observations
The adjusted figures, which exclude goodwill, consistently remain slightly lower in total assets and marginally higher in total asset turnover ratios compared to the reported figures. This indicates that the exclusion of goodwill assets results in a smaller asset base but a marginally more efficient asset utilization metric.
Summary
Overall, the company’s total assets have grown significantly over the six-year period, with a minor setback during 2022-2023. The total asset turnover ratios improved steadily until 2023, reflecting better asset utilization, but declined in the last two years, indicating diminishing efficiency. The adjustments for goodwill slightly affect the asset base and turnover ratios but do not alter the overall trend patterns.

Adjusted Financial Leverage

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets
Shareholders’ investment
Solvency Ratio
Financial leverage1
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets
Adjusted shareholders’ investment
Solvency Ratio
Adjusted financial leverage2

Based on: 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01).

2025 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ investment
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ investment
= ÷ =


The financial data over the examined periods reveal several notable trends in the company's asset base, shareholders' investment, and financial leverage, both on a reported and goodwill-adjusted basis.

Total Assets
The reported total assets display an overall upward movement from 42,779 million US dollars in February 2020 to 57,769 million US dollars projected for February 2025. This growth, while generally consistent, includes a minor decline between January 2022 and January 2023. The adjusted total assets, which exclude goodwill, closely mirror this trend, exhibiting a similar increase from 42,146 million to 57,138 million US dollars over the same timeframe, and a similar dip in the 2022 to 2023 period. This suggests that growth in tangible asset base is the primary driver of asset increase.
Shareholders’ Investment
Reported shareholders’ equity shows fluctuations, with an initial increase from 11,833 million US dollars in February 2020 to a peak of 14,440 million in January 2021, followed by a decline to 11,232 million in January 2023 before recovering to 14,666 million in February 2025. Adjusted shareholders’ investment exhibits a parallel pattern but consistently remains lower than the reported figures, indicating the impact of goodwill adjustments. The variability indicates periods of equity contraction and recovery, possibly reflecting changes in retained earnings, dividends, or other equity transactions during the timeline.
Financial Leverage
The reported financial leverage ratio reveals a rising trend from 3.62 in February 2020 to a high of 4.75 in January 2023, followed by a reduction to 3.94 by February 2025. The adjusted financial leverage ratio remains higher throughout, starting at 3.76 and peaking at 4.97 in the same 2023 period, then decreasing to 4.07 in 2025. This pattern suggests increased reliance on debt financing relative to equity until early 2023, with a subsequent effort towards deleveraging. The elevated leverage ratios on an adjusted basis highlight the conservative nature of adjustments excluding goodwill, leading to relatively lower equity and thus higher leverage figures.

Overall, the data indicate that the company has expanded its asset base substantially over the period, with some volatility in shareholders’ equity leading to fluctuations in financial leverage. The adjustments for goodwill consistently moderate equity values and accentuate leverage ratios, reflecting the impact of intangible assets on the financial structure. The trend of increasing leverage followed by partial deleveraging suggests active management of the capital structure in response to operational or market conditions.


Adjusted Return on Equity (ROE)

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Net earnings
Shareholders’ investment
Profitability Ratio
ROE1
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net earnings
Adjusted shareholders’ investment
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01).

2025 Calculations

1 ROE = 100 × Net earnings ÷ Shareholders’ investment
= 100 × ÷ =

2 Adjusted ROE = 100 × Net earnings ÷ Adjusted shareholders’ investment
= 100 × ÷ =


The financial data reveals several noteworthy trends in shareholders’ investment and return on equity (ROE) over the observed periods.

Shareholders’ Investment
Reported shareholders’ investment shows an initial increase from US$11,833 million in 2020 to a peak of US$14,440 million in 2021. This amount then declines to US$11,232 million by 2023, followed by a recovery to US$14,666 million by 2025. Similarly, the adjusted shareholders’ investment follows a comparable pattern, peaking at US$13,809 million in 2021, dropping to US$10,601 million in 2023, and rising again to US$14,035 million by 2025. This implies a cyclical fluctuation with a dip around 2023, reflecting possible variations in retained earnings, capital infusions, or adjustments related to goodwill.
Return on Equity (ROE)
The reported ROE fluctuates notably, starting at 27.73% in 2020, increasing to 30.25% in 2021, and experiencing a significant spike to 54.15% in 2022. This peak is followed by a sharp decrease to 24.75% in 2023, and a subsequent moderate increase to 30.81% in 2024 before slightly declining to 27.89% in 2025. The adjusted ROE mirrors this trend with slightly higher values, indicating that adjustments, likely for goodwill, result in elevated efficiency measures. The substantial peak in 2022 followed by a trough in 2023 suggests an unusual event or revaluation impacting profitability relative to shareholders’ investment during that period.
Comparison Between Reported and Adjusted Data
Adjusted shareholders’ investment values consistently remain below the reported figures, indicating the elimination or reduction of goodwill impacts. Correspondingly, adjusted ROE is consistently higher than the reported ROE, suggesting that excluding goodwill leads to an improved perception of profitability relative to equity. The patterns and fluctuations are parallel between the two data sets, reinforcing the reliability of observed trends despite accounting adjustments.

Overall, the data indicates a dynamic financial performance with cyclical equity fluctuations and significant volatility in profitability metrics, particularly evident in the 2022 spike and 2023 reduction. The consistency between reported and adjusted figures supports the interpretation that adjustments for goodwill primarily affect the scale of shareholders' investment and the derived profitability metrics but do not alter the overall temporal trends.


Adjusted Return on Assets (ROA)

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
As Reported
Selected Financial Data (US$ in millions)
Net earnings
Total assets
Profitability Ratio
ROA1
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net earnings
Adjusted total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01).

2025 Calculations

1 ROA = 100 × Net earnings ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Net earnings ÷ Adjusted total assets
= 100 × ÷ =


The financial data reveals several key trends regarding the company's total assets and return on assets (ROA) over the examined periods. Both reported and adjusted total assets exhibit a general upward trajectory, indicating growth in the asset base. Specifically, reported total assets increased from approximately $42.8 billion in early 2020 to around $57.8 billion by early 2025, while adjusted total assets followed a similar path, rising from about $42.1 billion to roughly $57.1 billion within the same timeframe. The adjusted figures are consistently slightly lower than the reported figures, reflecting the exclusion of goodwill in the adjustments.

Turning to profitability metrics, the reported ROA shows some volatility over the periods. It started at 7.67% in 2020 and rose to a peak of 12.91% in early 2022 before declining sharply to 5.21% in early 2023. Subsequently, ROA improved again but remained below the earlier peak, stabilizing near 7.08% by 2025. A similar pattern is observed in the adjusted ROA, which remains marginally higher than the reported ROA throughout, reflecting adjustments due to goodwill considerations. The adjusted ROA peaked at 13.06% in early 2022, then decreased to 5.27% in early 2023, with a partial recovery to approximately 7.16% in 2025.

The period from early 2021 through early 2023 is particularly notable for its significant ROA fluctuation despite the steady growth in total assets. The substantial increase in ROA in 2022 suggests a temporary improvement in asset efficiency or profitability, which then declined sharply the following year. The subsequent stabilization of ROA around the 7% mark indicates a return to a more moderate level of profitability relative to assets.

Overall, the data suggest sustained asset growth over five years, accompanied by considerable variations in asset profitability, particularly in the early 2020s. The adjusted figures provide a slightly more conservative view but closely mirror the reported trends, indicating that goodwill adjustments do not dramatically distort the overall assessment of asset values and returns.

Total Assets Trend
Steady growth from approximately $42 billion to nearly $58 billion over five years.
Adjusted total assets consistently slightly lower than reported, reflecting goodwill removal.
Return on Assets (ROA) Fluctuations
Reported ROA peaked at nearly 13% in early 2022, then declined sharply in 2023.
Adjusted ROA follows a similar pattern, marginally exceeding reported ROA throughout.
Recovery in ROA post-2023 stabilizes near 7%, indicating moderate profitability.
Insights
Strong asset growth paired with volatile ROA suggests periods of fluctuating efficiency or profitability.
Goodwill adjustments have minimal impact on overall trend interpretation.