Stock Analysis on Net

Target Corp. (NYSE:TGT)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Target Corp., adjusted total assets

US$ in millions

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
As Reported
Total assets 55,356 53,335 53,811 51,248 42,779 41,290
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Deferred tax assets (included in Other noncurrent assets)2 8 6 6 20 8 12
After Adjustment
Adjusted total assets 55,348 53,329 53,805 51,228 42,771 41,278

Based on: 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), 10-K (reporting date: 2019-02-02).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets (included in Other noncurrent assets). See details »


Adjustments to Total Liabilities

Target Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
As Reported
Total liabilities 41,924 42,103 40,984 36,808 30,946 29,993
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 2,480 2,196 1,566 990 1,122 972
After Adjustment
Adjusted total liabilities 39,444 39,907 39,418 35,818 29,824 29,021

Based on: 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), 10-K (reporting date: 2019-02-02).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Target Corp., adjusted shareholders’ investment

US$ in millions

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
As Reported
Shareholders’ investment 13,432 11,232 12,827 14,440 11,833 11,297
Adjustments
Less: Net deferred tax asset (liability)1 (2,472) (2,190) (1,561) (970) (1,114) (960)
After Adjustment
Adjusted shareholders’ investment 15,904 13,422 14,388 15,410 12,947 12,257

Based on: 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), 10-K (reporting date: 2019-02-02).

1 Net deferred tax asset (liability). See details »


Adjustments to Capitalization Table

Target Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
As Reported
Current portion of long-term debt and other borrowings 1,116 130 171 1,144 161 1,052
Long-term debt and other borrowings, excluding current portion 14,922 16,009 13,549 11,536 11,338 10,223
Total reported debt 16,038 16,139 13,720 12,680 11,499 11,275
Shareholders’ investment 13,432 11,232 12,827 14,440 11,833 11,297
Total reported capital 29,470 27,371 26,547 27,120 23,332 22,572
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities2 329 296 254 211 200 166
Add: Noncurrent operating lease liabilities3 3,279 2,638 2,493 2,218 2,275 2,004
Adjusted total debt 19,646 19,073 16,467 15,109 13,974 13,445
Adjustments to Equity
Less: Net deferred tax asset (liability)4 (2,472) (2,190) (1,561) (970) (1,114) (960)
Adjusted shareholders’ investment 15,904 13,422 14,388 15,410 12,947 12,257
After Adjustment
Adjusted total capital 35,550 32,495 30,855 30,519 26,921 25,702

Based on: 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), 10-K (reporting date: 2019-02-02).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities. See details »

3 Noncurrent operating lease liabilities. See details »

4 Net deferred tax asset (liability). See details »


Adjustments to Reported Income

Target Corp., adjusted net earnings

US$ in millions

Microsoft Excel
12 months ended: Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
As Reported
Net earnings 4,138 2,780 6,946 4,368 3,281 2,937
Adjustments
Add: Deferred income tax expense (benefit)1 298 582 522 (184) 178 322
Less: Discontinued operations, net of tax 12 7
Add: Other comprehensive income (loss), net of tax (41) 134 203 112 (63) (58)
After Adjustment
Adjusted net earnings 4,395 3,496 7,671 4,296 3,384 3,194

Based on: 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), 10-K (reporting date: 2019-02-02).

1 Deferred income tax expense (benefit). See details »