Stock Analysis on Net

Target Corp. (NYSE:TGT)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Target Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
Federal 1,013 556 (84) 1,111 1,013 536
State 236 208 33 325 281 169
International 101 97 107 3 68 38
Current 1,350 861 56 1,439 1,362 743
Federal (184) 256 501 423 (118) 150
State 2 43 82 98 (64) 29
International 2 (1) (1) 1 (2) (1)
Deferred (180) 298 582 522 (184) 178
Provision for income taxes 1,170 1,159 638 1,961 1,178 921

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).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Target Corp. current increased from 2023 to 2024 and from 2024 to 2025.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Target Corp. deferred decreased from 2023 to 2024 and from 2024 to 2025.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Target Corp. provision for income taxes increased from 2023 to 2024 and from 2024 to 2025.

Effective Income Tax Rate (EITR)

Target Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
Federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
State income taxes, net of the federal tax benefit 3.70% 3.80% 3.00% 3.90% 3.30% 3.70%
International -1.10% -1.30% -2.10% -1.30% -1.20% -1.40%
Excess tax benefit related to share-based payments -0.10% -0.30% -1.60% -0.80% -1.00% -0.40%
Federal tax credits -0.80% -0.80% -1.50% -0.50% -0.60% -0.80%
Other -0.50% -0.50% -0.10% -0.30% -0.30% -0.10%
Effective tax rate 22.20% 21.90% 18.70% 22.00% 21.20% 22.00%

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).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Target Corp. effective tax rate increased from 2023 to 2024 and from 2024 to 2025.

Components of Deferred Tax Assets and Liabilities

Target Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
Accrued and deferred compensation 423 392 365 441 623 264
Accruals and reserves not currently deductible 260 256 233 211 192 169
Self-insured benefits 207 180 156 141 138 124
Deferred occupancy income 109 118 125 133 141 148
Lease liabilities 1,600 1,468 1,316 1,245 1,108 1,000
Other 50 92 142 18 55 58
Gross deferred tax assets 2,649 2,506 2,337 2,189 2,257 1,763
Property and equipment (2,830) (3,015) (2,613) (2,265) (2,003) (1,767)
Leased assets (1,425) (1,276) (1,115) (1,089) (996) (880)
Inventory (484) (500) (594) (266) (146) (156)
Other (203) (187) (205) (130) (82) (74)
Gross deferred tax liabilities (4,942) (4,978) (4,527) (3,750) (3,227) (2,877)
Net deferred tax asset (liability) (2,293) (2,472) (2,190) (1,561) (970) (1,114)

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).

Item Description The company
Gross deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Target Corp. gross deferred tax assets increased from 2023 to 2024 and from 2024 to 2025.
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Target Corp. net deferred tax asset (liability) decreased from 2023 to 2024 but then increased from 2024 to 2025 not reaching 2023 level.

Deferred Tax Assets and Liabilities, Classification

Target Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020
Deferred tax assets (included in Other noncurrent assets) 10 8 6 6 20 8
Deferred tax liabilities 2,303 2,480 2,196 1,566 990 1,122

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).

Item Description The company
Deferred tax assets (included in Other noncurrent assets) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Target Corp. deferred tax assets (included in Other noncurrent assets) increased from 2023 to 2024 and from 2024 to 2025.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Target Corp. deferred tax liabilities increased from 2023 to 2024 but then slightly decreased from 2024 to 2025 not reaching 2023 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

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) 57,769 55,356 53,335 53,811 51,248 42,779
Less: Noncurrent deferred tax assets, net 10 8 6 6 20 8
Total assets (adjusted) 57,759 55,348 53,329 53,805 51,228 42,771
Adjustment to Total Liabilities
Total liabilities (as reported) 43,103 41,924 42,103 40,984 36,808 30,946
Less: Noncurrent deferred tax liabilities, net 2,303 2,480 2,196 1,566 990 1,122
Total liabilities (adjusted) 40,800 39,444 39,907 39,418 35,818 29,824
Adjustment to Shareholders’ Investment
Shareholders’ investment (as reported) 14,666 13,432 11,232 12,827 14,440 11,833
Less: Net deferred tax assets (liabilities) (2,293) (2,472) (2,190) (1,561) (970) (1,114)
Shareholders’ investment (adjusted) 16,959 15,904 13,422 14,388 15,410 12,947
Adjustment to Net Earnings
Net earnings (as reported) 4,091 4,138 2,780 6,946 4,368 3,281
Add: Deferred income tax expense (benefit) (180) 298 582 522 (184) 178
Net earnings (adjusted) 3,911 4,436 3,362 7,468 4,184 3,459

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).


Target Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (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
Net Profit Margin
Reported net profit margin 3.84% 3.85% 2.55% 6.55% 4.67% 4.20%
Adjusted net profit margin 3.67% 4.13% 3.08% 7.04% 4.47% 4.43%
Total Asset Turnover
Reported total asset turnover 1.84 1.94 2.05 1.97 1.83 1.83
Adjusted total asset turnover 1.85 1.94 2.05 1.97 1.83 1.83
Financial Leverage
Reported financial leverage 3.94 4.12 4.75 4.20 3.55 3.62
Adjusted financial leverage 3.41 3.48 3.97 3.74 3.32 3.30
Return on Equity (ROE)
Reported ROE 27.89% 30.81% 24.75% 54.15% 30.25% 27.73%
Adjusted ROE 23.06% 27.89% 25.05% 51.90% 27.15% 26.72%
Return on Assets (ROA)
Reported ROA 7.08% 7.48% 5.21% 12.91% 8.52% 7.67%
Adjusted ROA 6.77% 8.01% 6.30% 13.88% 8.17% 8.09%

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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Target Corp. adjusted net profit margin ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Target Corp. adjusted total asset turnover ratio deteriorated from 2023 to 2024 and from 2024 to 2025.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Target Corp. adjusted financial leverage ratio decreased from 2023 to 2024 and from 2024 to 2025.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Target Corp. adjusted ROE improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Target Corp. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.

Target Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

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 4,091 4,138 2,780 6,946 4,368 3,281
Net sales 106,566 107,412 109,120 106,005 93,561 78,112
Profitability Ratio
Net profit margin1 3.84% 3.85% 2.55% 6.55% 4.67% 4.20%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 3,911 4,436 3,362 7,468 4,184 3,459
Net sales 106,566 107,412 109,120 106,005 93,561 78,112
Profitability Ratio
Adjusted net profit margin2 3.67% 4.13% 3.08% 7.04% 4.47% 4.43%

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 Net profit margin = 100 × Net earnings ÷ Net sales
= 100 × 4,091 ÷ 106,566 = 3.84%

2 Adjusted net profit margin = 100 × Adjusted net earnings ÷ Net sales
= 100 × 3,911 ÷ 106,566 = 3.67%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Target Corp. adjusted net profit margin ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.

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 106,566 107,412 109,120 106,005 93,561 78,112
Total assets 57,769 55,356 53,335 53,811 51,248 42,779
Activity Ratio
Total asset turnover1 1.84 1.94 2.05 1.97 1.83 1.83
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 106,566 107,412 109,120 106,005 93,561 78,112
Adjusted total assets 57,759 55,348 53,329 53,805 51,228 42,771
Activity Ratio
Adjusted total asset turnover2 1.85 1.94 2.05 1.97 1.83 1.83

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
= 106,566 ÷ 57,769 = 1.84

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 106,566 ÷ 57,759 = 1.85

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Target Corp. adjusted total asset turnover ratio deteriorated from 2023 to 2024 and from 2024 to 2025.

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 57,769 55,356 53,335 53,811 51,248 42,779
Shareholders’ investment 14,666 13,432 11,232 12,827 14,440 11,833
Solvency Ratio
Financial leverage1 3.94 4.12 4.75 4.20 3.55 3.62
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 57,759 55,348 53,329 53,805 51,228 42,771
Adjusted shareholders’ investment 16,959 15,904 13,422 14,388 15,410 12,947
Solvency Ratio
Adjusted financial leverage2 3.41 3.48 3.97 3.74 3.32 3.30

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
= 57,769 ÷ 14,666 = 3.94

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ investment
= 57,759 ÷ 16,959 = 3.41

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Target Corp. adjusted financial leverage ratio decreased from 2023 to 2024 and from 2024 to 2025.

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 4,091 4,138 2,780 6,946 4,368 3,281
Shareholders’ investment 14,666 13,432 11,232 12,827 14,440 11,833
Profitability Ratio
ROE1 27.89% 30.81% 24.75% 54.15% 30.25% 27.73%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 3,911 4,436 3,362 7,468 4,184 3,459
Adjusted shareholders’ investment 16,959 15,904 13,422 14,388 15,410 12,947
Profitability Ratio
Adjusted ROE2 23.06% 27.89% 25.05% 51.90% 27.15% 26.72%

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 × 4,091 ÷ 14,666 = 27.89%

2 Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted shareholders’ investment
= 100 × 3,911 ÷ 16,959 = 23.06%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Target Corp. adjusted ROE improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.

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 4,091 4,138 2,780 6,946 4,368 3,281
Total assets 57,769 55,356 53,335 53,811 51,248 42,779
Profitability Ratio
ROA1 7.08% 7.48% 5.21% 12.91% 8.52% 7.67%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 3,911 4,436 3,362 7,468 4,184 3,459
Adjusted total assets 57,759 55,348 53,329 53,805 51,228 42,771
Profitability Ratio
Adjusted ROA2 6.77% 8.01% 6.30% 13.88% 8.17% 8.09%

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 × 4,091 ÷ 57,769 = 7.08%

2 Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × 3,911 ÷ 57,759 = 6.77%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Target Corp. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.