Stock Analysis on Net

Target Corp. (NYSE:TGT)

Analysis of Operating Leases

Microsoft Excel

An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.


Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 57,769 55,356 53,335 53,811 51,248 42,779
Adjustment to Total Debt
Total debt (as reported) 15,940 16,038 16,139 13,720 12,680 11,499
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current portion of operating lease liabilities 353 329 296 254 211 200
Add: Noncurrent operating lease liabilities 3,582 3,279 2,638 2,493 2,218 2,275
Total debt (adjusted) 19,875 19,646 19,073 16,467 15,109 13,974

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).

1, 2 Equal to total present value of future operating lease payments.


Target Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (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 Turnover1
Reported total asset turnover 1.84 1.94 2.05 1.97 1.83 1.83
Adjusted total asset turnover 1.84 1.94 2.05 1.97 1.83 1.83
Debt to Equity2
Reported debt to equity 1.09 1.19 1.44 1.07 0.88 0.97
Adjusted debt to equity 1.36 1.46 1.70 1.28 1.05 1.18
Return on Assets3 (ROA)
Reported ROA 7.08% 7.48% 5.21% 12.91% 8.52% 7.67%
Adjusted ROA 7.08% 7.48% 5.21% 12.91% 8.52% 7.67%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Target Corp. adjusted debt to equity ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Target Corp. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.

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 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 Operating Leases
Selected Financial Data (US$ in millions)
Net sales 106,566 107,412 109,120 106,005 93,561 78,112
Adjusted total assets 57,769 55,356 53,335 53,811 51,248 42,779
Activity Ratio
Adjusted total asset turnover2 1.84 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 ÷ 57,769 = 1.84

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 Debt to Equity

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 debt 15,940 16,038 16,139 13,720 12,680 11,499
Shareholders’ investment 14,666 13,432 11,232 12,827 14,440 11,833
Solvency Ratio
Debt to equity1 1.09 1.19 1.44 1.07 0.88 0.97
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 19,875 19,646 19,073 16,467 15,109 13,974
Shareholders’ investment 14,666 13,432 11,232 12,827 14,440 11,833
Solvency Ratio
Adjusted debt to equity2 1.36 1.46 1.70 1.28 1.05 1.18

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 Debt to equity = Total debt ÷ Shareholders’ investment
= 15,940 ÷ 14,666 = 1.09

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ investment
= 19,875 ÷ 14,666 = 1.36

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Target Corp. adjusted debt-to-equity ratio improved from 2023 to 2024 and 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 Operating Leases
Selected Financial Data (US$ in millions)
Net earnings 4,091 4,138 2,780 6,946 4,368 3,281
Adjusted total assets 57,769 55,356 53,335 53,811 51,248 42,779
Profitability Ratio
Adjusted ROA2 7.08% 7.48% 5.21% 12.91% 8.52% 7.67%

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 × Net earnings ÷ Adjusted total assets
= 100 × 4,091 ÷ 57,769 = 7.08%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Target Corp. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.