EX-99 2 a12-12194_1ex99.htm EX-99

Exhibit 99

 

 

FOR IMMEDIATE RELEASE

 

Contacts:                                            John Hulbert, Investors, (612) 761-6627
Jenna Reck, Financial Media, (612) 761-5829
Target Media Hotline, (612) 696-3400

 

Target Reports Strong First Quarter 2012 Earnings

Adjusted EPS of $1.11 Up 11.5% from First Quarter 2011

GAAP EPS of $1.04 Up 5.0% from First Quarter 2011

 

MINNEAPOLIS (May 16, 2012) — Target Corporation (NYSE: TGT) today reported first quarter net earnings of $697 million, or $1.04 per share. Adjusted earnings per share, a measure the company believes is useful in providing period-to-period comparisons of the results of its U.S. operations, were $1.11 in first quarter 2012, up 11.5 percent from $0.99 in 2011. A reconciliation of non-GAAP financial measures to GAAP measures is provided in the tables attached to this press release. All earnings per share figures refer to diluted earnings per share.

 

“We’re very pleased with our first quarter earnings, which benefited from better-than-expected sales,” said Gregg Steinhafel, chairman, president, and chief executive officer of Target Corporation. “While our outlook for the remainder of 2012 reflects  continued economic uncertainty, we are confident in our strategy, keenly focused on delivering an affordable and inspirational merchandise assortment to our guests and committed to making thoughtful investments in our U.S. and Canadian business segments that we expect will reward our shareholders over time.

 

Fiscal 2012 Earnings Guidance

 

For second quarter 2012, the company expects adjusted EPS of $1.04 to $1.14 and GAAP EPS of $0.94 to $1.04.

 

For full-year 2012, the company has raised its guidance by 5 cents and now expects adjusted EPS of $4.60 to $4.80 and GAAP EPS of $4.10 to $4.30.

 

— more —

 



 

The difference between the GAAP and adjusted EPS ranges of 10 cents in the quarter and 50 cents for the full year represents the expected EPS impact of expenses related to the company’s Canadian market entry.

 

U.S. Retail Segment Results

 

As previously reported, sales increased 6.1 percent in the first quarter to $16.5 billion in 2012 from $15.6 billion in 2011, due to a 5.3 percent increase in comparable-store sales and the contribution from new stores. Segment earnings before interest expense and income taxes (EBIT) were $1,199 million in the first quarter of 2012, an increase of 12.9 percent from $1,062 million in 2011.

 

First quarter 2012 U.S. Retail Segment EBITDA and EBIT margin rates were 10.3 percent and 7.3 percent, respectively, compared with 10.1 percent and 6.8 percent in 2011. First quarter gross margin rate declined to 30.2 percent in 2012 from 30.4 percent in 2011, reflecting downward pressure from the company’s integrated growth strategies partially offset by a beneficial mix of higher-margin sales and underlying rate improvements within categories. U.S. Retail Segment first quarter selling, general and administrative (SG&A) expense rate was 19.9 percent in 2012 compared with 20.4 percent in 2011.

 

U.S. Credit Card Segment Results

 

First quarter average receivables decreased 6.0 percent to $6.1 billion in 2012 from $6.5 billion in 2011. First quarter 2012 portfolio spread to LIBOR was $137 million, or 9.1%, compared with $209 million, or 13.0%, in 2011. Performance in first quarter 2012 reflected a $35 million reduction in the allowance for doubtful accounts, compared with a $125 million reduction in first quarter 2011.

 

— more —

 



 

Canadian Segment Results

 

First quarter 2012 EBIT was $(55) million, due to start-up expenses, depreciation and amortization related to the company’s expected market entry in 2013. Total expenses related to investments in Target’s Canadian market entry reduced Target’s earnings per share by approximately 8 cents in first quarter 2012.(1)

 


(1) This amount includes interest expense and tax expense that are not included in the segment measure of profit. A reconciliation of non-GAAP measures is included in the tables attached to this release.

 

Interest Expense and Taxes

 

Net interest expense for the quarter was $184 million, including $20 million of interest on capitalized leases related to Target’s Canadian market entry. Net interest expense was $183 million in first quarter 2011.

 

The company’s effective income tax rate was 36.7 percent in first quarter 2012, including the benefit from favorable resolution of various income tax matters.  These tax items increased EPS by approximately 1 cent per share in first quarter 2012.

 

Capital Returned to Shareholders

 

In first quarter 2012, the company repurchased approximately 10.5 million shares of its common stock at an average price of $57.31, for a total investment of $604 million, and paid dividends of $201 million.

 

Miscellaneous

 

Target Corporation will webcast its first quarter earnings conference call at 9:30 a.m. CDT today. Investors and the media are invited to listen to the call through the company’s website at www.target.com/investors (click on “Events + Presentations” and then “Archives + Webcasts”). A telephone replay of the call will be available beginning at approximately 11:30 a.m. CDT today through the end of business on May 18, 2012. The replay number is (800) 642-1687 (passcode: 39811558).

 

— more —

 



 

Statements in this release regarding second quarter and fiscal 2012 earnings guidance are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements speak only as of the date they are made and are subject to risks and uncertainties which could cause the company’s actual results to differ materially. The most important risks and uncertainties are described in Item 1A of the company’s Form 10-K for the fiscal year ended January 28, 2012.

 

In addition to the GAAP results provided in this release, the company provides adjusted diluted earnings per share for the three months ended April 28, 2012 and April 30, 2011. This measure is not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The most comparable GAAP measure is diluted earnings per share. Management believes adjusted EPS is useful in providing period-to-period comparisons of the results of the company’s U.S. operations. Adjusted EPS should not be considered in isolation or as a substitution for analysis of the company’s results as reported under GAAP. Other companies may calculate adjusted EPS differently than the company does, limiting the usefulness of the measure for comparisons with other companies.

 

About Target

 

Minneapolis-based Target Corporation (NYSE:TGT) serves guests at 1,764 stores across the United States and at Target.com. The company plans to open its first stores in Canada in 2013. In addition, the company operates a credit card segment that offers branded proprietary credit card products. Since 1946, Target has given 5 percent of its income through community grants and programs; today, that giving equals more than $3 million a week. For more information about Target’s commitment to corporate responsibility, visit Target.com/hereforgood.

 

For more information, visit Target.com/Pressroom.

 

# # #

 



 

TARGET CORPORATION

 

Consolidated Statements of Operations

 

 

 

Three Months Ended

 

 

 

 

 

April 28,

 

April 30,

 

 

 

(millions, except per share data) (unaudited)

 

2012

 

2011

 

Change

 

Sales

 

$

16,537

 

$

15,580

 

6.1

%

Credit card revenues

 

330

 

355

 

(7.1

)

Total revenues

 

16,867

 

15,935

 

5.9

 

Cost of sales

 

11,541

 

10,838

 

6.5

 

Selling, general and administrative expenses

 

3,392

 

3,233

 

4.9

 

Credit card expenses

 

120

 

88

 

35.5

 

Depreciation and amortization

 

529

 

512

 

3.3

 

Earnings before interest expense and income taxes

 

1,285

 

1,264

 

1.6

 

Net interest expense

 

184

 

183

 

0.3

 

Earnings before income taxes

 

1,101

 

1,081

 

1.8

 

Provision for income taxes

 

404

 

392

 

3.0

 

Net earnings

 

$

697

 

$

689

 

1.2

%

Basic earnings per share

 

$

1.05

 

$

0.99

 

5.2

%

Diluted earnings per share

 

$

1.04

 

$

0.99

 

5.0

%

Weighted average common shares outstanding

 

 

 

 

 

 

 

Basic

 

666.3

 

692.6

 

(3.8

)%

Diluted

 

672.4

 

697.4

 

(3.6

)%

 

Subject to reclassification

 



 

TARGET CORPORATION

 

Consolidated Statements of Financial Position

 

 

 

April 28,

 

January 28,

 

April 30,

 

(millions)

 

2012

 

2012

 

2011

 

 

 

(unaudited)

 

 

 

(unaudited)

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents, including short-term investments of $18, $194 and $872

 

$

675

 

$

794

 

$

1,424

 

Credit card receivables, net of allowance of $395, $430 and $565

 

5,548

 

5,927

 

5,721

 

Inventory

 

7,670

 

7,918

 

7,696

 

Other current assets

 

1,698

 

1,810

 

1,527

 

Total current assets

 

15,591

 

16,449

 

16,368

 

Property and equipment

 

 

 

 

 

 

 

Land

 

6,136

 

6,122

 

5,989

 

Buildings and improvements

 

27,037

 

26,837

 

23,197

 

Fixtures and equipment

 

4,979

 

5,141

 

4,691

 

Computer hardware and software

 

2,275

 

2,468

 

2,270

 

Construction-in-progress

 

1,232

 

963

 

837

 

Accumulated depreciation

 

(12,151

)

(12,382

)

(11,336

)

Property and equipment, net

 

29,508

 

29,149

 

25,648

 

Other noncurrent assets

 

1,076

 

1,032

 

980

 

Total assets

 

$

46,175

 

$

46,630

 

$

42,996

 

Liabilities and shareholders’ investment

 

 

 

 

 

 

 

Accounts payable

 

$

6,292

 

$

6,857

 

$

6,296

 

Accrued and other current liabilities

 

3,671

 

3,644

 

3,229

 

Unsecured debt and other borrowings

 

2,483

 

3,036

 

1,124

 

Nonrecourse debt collateralized by credit card receivables

 

 

750

 

189

 

Total current liabilities

 

12,446

 

14,287

 

10,838

 

Unsecured debt and other borrowings

 

13,467

 

13,447

 

10,640

 

Nonrecourse debt collateralized by credit card receivables

 

1,500

 

250

 

3,776

 

Deferred income taxes

 

1,209

 

1,191

 

916

 

Other noncurrent liabilities

 

1,690

 

1,634

 

1,596

 

Total noncurrent liabilities

 

17,866

 

16,522

 

16,928

 

Shareholders’ investment

 

 

 

 

 

 

 

Common stock

 

55

 

56

 

57

 

Additional paid-in capital

 

3,595

 

3,487

 

3,345

 

Retained earnings

 

12,854

 

12,959

 

12,398

 

Accumulated other comprehensive loss

 

 

 

 

 

 

 

Pension and other benefit liabilities

 

(610

)

(624

)

(532

)

Currency translation adjustment and cash flow hedges

 

(31

)

(57

)

(38

)

Total shareholders’ investment

 

15,863

 

15,821

 

15,230

 

Total liabilities and shareholders’ investment

 

$

46,175

 

$

46,630

 

$

42,996

 

Common shares outstanding

 

661.1

 

669.3

 

689.0

 

 

Subject to reclassification

 



 

TARGET CORPORATION

 

Consolidated Statements of Cash Flows

 

 

 

Three Months Ended

 

 

 

April 28,

 

April 30,

 

(millions) (unaudited)

 

2012

 

2011

 

Operating activities

 

 

 

 

 

Net earnings

 

$

697

 

$

689

 

Reconciliation to cash flow

 

 

 

 

 

Depreciation and amortization

 

529

 

512

 

Share-based compensation expense

 

25

 

21

 

Deferred income taxes

 

7

 

100

 

Bad debt expense

 

52

 

12

 

Non-cash (gains)/losses and other, net

 

2

 

19

 

Changes in operating accounts:

 

 

 

 

 

Accounts receivable originated at Target

 

142

 

149

 

Inventory

 

248

 

(99

)

Other current assets

 

88

 

84

 

Other noncurrent assets

 

(3

)

14

 

Accounts payable

 

(566

)

(330

)

Accrued and other current liabilities

 

28

 

(103

)

Other noncurrent liabilities

 

58

 

(16

)

Cash flow provided by operations

 

1,307

 

1,052

 

Investing activities

 

 

 

 

 

Expenditures for property and equipment

 

(829

)

(632

)

Proceeds from disposal of property and equipment

 

1

 

1

 

Change in accounts receivable originated at third parties

 

185

 

271

 

Other investments

 

(16

)

(10

)

Cash flow required for investing activities

 

(659

)

(370

)

Financing activities

 

 

 

 

 

Additions to short-term debt

 

450

 

 

Additions to long-term debt

 

500

 

 

Reductions of long-term debt

 

(1,005

)

 

Dividends paid

 

(201

)

(174

)

Repurchase of stock

 

(592

)

(812

)

Stock option exercises and related tax benefit

 

82

 

16

 

Other

 

(2

)

 

Cash flow required for financing activities

 

(768

)

(970

)

Effect of exchange rate changes on cash and cash equivalents

 

1

 

 

Net decrease in cash and cash equivalents

 

(119

)

(288

)

Cash and cash equivalents at beginning of period

 

794

 

1,712

 

Cash and cash equivalents at end of period

 

$

675

 

$

1,424

 

 

Subject to reclassification

 



 

TARGET CORPORATION

 

U.S. Retail Segment

 

 

 

Three Months Ended

 

 

 

U.S. Retail Segment Results

 

April 28,

 

April 30,

 

 

 

(millions) (unaudited)

 

2012

 

2011

 

Change

 

Sales

 

$

16,537

 

$

15,580

 

6.1

%

Cost of sales

 

11,541

 

10,838

 

6.5

 

Gross margin

 

4,996

 

4,742

 

5.4

 

SG&A expenses(a)

 

3,293

 

3,173

 

3.8

 

EBITDA

 

1,703

 

1,569

 

8.5

 

Depreciation and amortization

 

504

 

507

 

(0.7

)

EBIT

 

$

1,199

 

$

1,062

 

12.9

%

 


EBITDA is earnings before interest expense, income taxes, depreciation and amortization.

EBIT is earnings before interest expense and income taxes.

(a) Loyalty program charges were $65 million and $49 million for the three months ended April 28, 2012 and April 30, 2011, respectively. In all periods, these amounts were recorded as reductions to SG&A expenses within the U.S. Retail Segment and increases to operations and marketing expenses within the U.S. Credit Card Segment.

 

 

 

Three Months Ended

 

U.S. Retail Segment Rate Analysis

 

April 28,

 

April 30,

 

(unaudited)

 

2012

 

2011

 

Gross margin rate

 

30.2

%

30.4

%

SG&A expense rate

 

19.9

 

20.4

 

EBITDA margin rate

 

10.3

 

10.1

 

Depreciation and amortization expense rate

 

3.0

 

3.3

 

EBIT margin rate

 

7.3

 

6.8

 

 

Rate analysis metrics are computed by dividing the applicable amount by sales.

 

 

 

Three Months Ended

 

Comparable-Store Sales

 

April 28,

 

April 30,

 

(unaudited)

 

2012

 

2011

 

Comparable-store sales change

 

5.3

%

2.0

%

Drivers of change in comparable-store sales:

 

 

 

 

 

Number of transactions

 

2.0

 

0.4

 

Average transaction amount

 

3.2

 

1.6

 

Units per transaction

 

0.6

 

4.4

 

Selling price per unit

 

2.6

 

(2.6

)

 

The comparable-store sales increases or decreases above are calculated by comparing sales in fiscal year periods with comparable prior-year periods of equivalent length.

 

 

 

Three Months Ended

 

REDcard Penetration

 

April 28,

 

April 30,

 

(unaudited)

 

2012

 

2011

 

Target Credit Cards

 

7.1

%

5.9

%

Target Debit Cards

 

4.5

 

1.7

 

Total Store REDcard Penetration

 

11.6

%

7.6

%

 

Represents the percentage of Target store sales that are paid for using REDcards.

 

 

 

Number of Stores

 

Retail Square Feet(a)

 

Number of Stores and Retail Square Feet

 

April 28,

 

January 28,

 

April 30,

 

April 28,

 

January 28,

 

April 30,

 

(unaudited)

 

2012

 

2012

 

2011

 

2012

 

2012

 

2011

 

Target general merchandise stores

 

521

 

637

 

953

 

62,464

 

76,999

 

116,462

 

Expanded food assortment stores

 

992

 

875

 

550

 

128,885

 

114,219

 

73,253

 

SuperTarget stores

 

251

 

251

 

252

 

44,503

 

44,503

 

44,681

 

Total

 

1,764

 

1,763

 

1,755

 

235,852

 

235,721

 

234,396

 

 


(a) In thousands; reflects total square feet, less office, distribution center and vacant space.

 

Subject to reclassification

 



 

TARGET CORPORATION

 

U.S. Credit Card Segment

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

April 28, 2012

 

April 30, 2011

 

U.S. Credit Card Segment Results

 

 

 

Annualized

 

 

 

Annualized

 

(millions) (unaudited)

 

Amount

 

Rate(d)

 

Amount

 

Rate(d)

 

Finance charge revenue

 

$

271

 

17.8

%

$

292

 

18.1

%

Late fees and other revenue

 

40

 

2.6

 

42

 

2.6

 

Third party merchant fees

 

19

 

1.3

 

21

 

1.3

 

Total revenues

 

330

 

21.7

 

355

 

22.0

 

Bad debt expense

 

52

 

3.4

 

12

 

0.8

 

Operations and marketing expenses(a)

 

133

 

8.8

 

125

 

7.8

 

Depreciation and amortization

 

4

 

0.2

 

5

 

0.3

 

Total expenses

 

189

 

12.4

 

142

 

8.8

 

EBIT

 

141

 

9.3

%

213

 

13.2

%

Interest expense on nonrecourse debt collateralized by credit card receivables

 

2

 

 

 

19

 

 

 

Segment profit

 

$

139

 

 

 

$

194

 

 

 

Average gross credit card receivables funded by Target(b)

 

$

4,886

 

 

 

$

2,504

 

 

 

Segment pretax ROIC(c) 

 

11.4

%

 

 

30.9

%

 

 

 


(a) See footnote (a) to our U.S. Retail Segment Results table for an explanation of our loyalty program charges.

(b) Amounts represent the portion of average gross credit card receivables funded by Target. These amounts exclude $1,187 million for the three months ended April 28, 2012, and $3,959 million for the three months ended April 30, 2011, of average receivables funded by nonrecourse debt collateralized by credit card receivables.

(c) ROIC is return on invested capital, and this rate equals our segment profit divided by average gross credit card receivables funded by Target, expressed as an annualized rate.

(d) As an annualized percentage of average gross credit card receivables.

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

April 28, 2012

 

April 30, 2011

 

 

 

Yield

 

Yield

 

Spread Analysis - Total Portfolio

 

Amount

 

Annualized

 

Amount

 

Annualized

 

(unaudited)

 

(in millions)

 

Rate

 

(in millions)

 

Rate

 

EBIT

 

$

141

 

9.3

%(c)

$

213

 

13.2

%(c)

LIBOR(a)

 

 

 

0.2

%

 

 

0.2

%

Spread to LIBOR(b) 

 

$

137

 

9.1

%(c)

$

209

 

13.0

%(c)

 


(a) Balance-weighted one-month LIBOR.

(b) Spread to LIBOR is a metric used to analyze the performance of our total credit card portfolio because the majority of our portfolio earns finance charge revenue at rates tied to the Prime Rate, and the interest rate on all nonrecourse debt collateralized by credit card receivables is tied to LIBOR.

(c) As an annualized percentage of average gross credit card receivables.

 

 

 

Three Months Ended

 

 

 

Receivables Rollforward Analysis

 

April 28,

 

April 30,

 

 

 

(millions) (unaudited)

 

2012

 

2011

 

Change

 

Beginning gross credit card receivables

 

$

6,357

 

$

6,843

 

(7.1

)%

Charges at Target

 

1,288

 

1,002

 

28.5

 

Charges at third parties

 

1,139

 

1,251

 

(9.0

)

Payments

 

(3,060

)

(3,001

)

2.0

 

Other

 

219

 

191

 

14.9

 

Period-end gross credit card receivables

 

$

5,943

 

$

6,286

 

(5.4

)%

Average gross credit card receivables

 

$

6,073

 

$

6,463

 

(6.0

)%

Accounts with three or more payments (60+ days) past due as a percentage of period-end gross credit card receivables

 

2.7

%

3.3

%

 

 

Accounts with four or more payments (90+ days) past due as a percentage of period-end gross credit card receivables

 

1.9

%

2.4

%

 

 

 

 

 

Three Months Ended

 

 

 

Allowance for Doubtful Accounts

 

April 28,

 

April 30,

 

 

 

(millions) (unaudited)

 

2012

 

2011

 

Change

 

Allowance at beginning of period

 

$

430

 

$

690

 

(37.7

)%

Bad debt expense

 

52

 

12

 

323.4

 

Write-offs(a)

 

(127

)

(184

)

(31.4

)

Recoveries(a)

 

40

 

47

 

(15.7

)

Allowance at end of period

 

$

395

 

$

565

 

(30.1

)%

As a percentage of period-end gross credit card receivables

 

6.6

%

9.0

%

 

 

Net write-offs as an annualized percentage of average gross credit card receivables

 

5.7

%

8.5

%

 

 

 


(a) Write-offs include the principal amount of losses (excluding accrued and unpaid finance charges), and recoveries include current period collections on previously written-off balances. These amounts combined represent net write-offs.

 

Subject to reclassification

 



 

TARGET CORPORATION

 

Canadian Segment

 

 

 

Three Months Ended

 

 

 

Canadian Segment Results

 

April 28,

 

April 30,

 

 

 

(millions) (unaudited)

 

2012

 

2011

 

Change

 

Sales

 

$

 

$

 

%

Cost of sales

 

 

 

 

Gross margin

 

 

 

 

SG&A expenses(a)

 

34

 

11

 

220.1

 

EBITDA

 

(34

)

(11

)

220.1

 

Depreciation and amortization(b)

 

21

 

 

 

EBIT

 

$

(55

)

$

(11

)

417.7

%

 


EBITDA is earnings/(loss) before interest expense, income taxes, depreciation and amortization.

EBIT is earnings/(loss) before interest expense and income taxes.

(a) SG&A expenses include start-up costs consisting primarily of compensation, benefits and consulting expenses.

(b) Depreciation and amortization results from depreciation of capital lease assets and leasehold interests. For the three months ended April 28, 2012, the lease payment obligation also gave rise to $20 million of interest expense, recorded in our consolidated statement of operations. There was no interest expense during the three months ended April 30, 2011.

 

Subject to reclassification

 



 

TARGET CORPORATION

 

Reconciliation of Non-GAAP Financial Measures

 

 

 

Three Months Ended

 

 

 

 

 

April 28,

 

April 30,

 

 

 

(unaudited)

 

2012

 

2011

 

Change

 

GAAP diluted earnings per share

 

$

1.04

 

$

0.99

 

5.0

%

Adjustments

 

0.07

 

 

 

 

Adjusted diluted earnings per share

 

$

1.11

 

$

0.99

 

11.5

%

 

A detailed reconciliation is provided below.

 

(millions, except per share data) (unaudited)

 

U.S. Retail

 

U.S.
Credit Card

 

Total U.S.

 

Canadian

 

Other

 

Consolidated
GAAP Total

 

Three Months Ended April 28, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit

 

$

1,199

 

$

139

 

$

1,338

 

$

(55

)

$

 

$

1,283

 

Other net interest expense(a)

 

 

 

 

 

162

 

20

 

 

182

 

Earnings before income taxes

 

 

 

 

 

1,176

 

(75

)

 

1,101

 

Provision for income taxes(b)

 

 

 

 

 

432

 

(20

)

(8

)(d)

404

 

Net earnings

 

 

 

 

 

$

744

 

$

(55

)

$

8

 

$

697

 

Diluted earnings per share(c)

 

 

 

 

 

$

1.11

 

$

(0.08

)

$

0.01

 

$

1.04

 

Three Months Ended April 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit

 

$

1,062

 

$

194

 

$

1,256

 

$

(11

)

$

 

$

1,245

 

Other net interest expense(a)

 

 

 

 

 

164

 

 

 

164

 

Earnings before income taxes

 

 

 

 

 

1,092

 

(11

)

 

1,081

 

Provision for income taxes(b)

 

 

 

 

 

400

 

(3

)

(5

)(d)

392

 

Net earnings

 

 

 

 

 

$

692

 

$

(8

)

$

5

 

$

689

 

Diluted earnings per share(c)

 

 

 

 

 

$

0.99

 

$

(0.01

)

$

0.01

 

$

0.99

 

 


Note: Our segment measure of profit is used by management to evaluate the return on our investment and to make operating decisions. To provide additional transparency, we have disclosed non-GAAP adjusted diluted earnings per share, which excludes the impact of our planned 2013 Canadian market entry and favorable resolutions of various income tax matters. We believe this information is useful in providing period-to-period comparisons of the results of our U.S. operations. The sum of the non-GAAP adjustments may not equal the total adjustment amounts due to rounding.

(a) Represents interest expense, net of interest income, not included in U.S. Credit Card segment profit.  For the three months ended April 28, 2012, U.S. Credit Card segment profit included $2 million of interest expense on nonrecourse debt collateralized by credit card receivables, compared with $19 million in the respective prior year period. These amounts, along with other net interest expense, equal consolidated GAAP net interest expense.

(b) Taxes are allocated to our business segments based on estimated income tax rates applicable to the operations of the segment for the period.

(c) Weighted average diluted shares outstanding were 672.4 million for the three months ended April 28, 2012, and 697.4 million for the three months ended April 30, 2011.

(d) Represents the effect of the resolution of income tax matters.

 

Subject to reclassification