EX-12 3 a2065860zex-12.htm EXHIBIT 12 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


EXHIBIT (12)

TARGET CORPORATION
Computations of Ratios of Earnings to Fixed Charges and
Ratios of Earnings to Fixed Charges and Preferred Stock Dividends for the
Nine Months Ended November 3, 2001 and October 28, 2000
and for the Five Years Ended February 3, 2001

    (Millions of Dollars)

    Nine Months Ended
  Fiscal Year Ended
 
      Nov. 3 ,   Oct. 28 ,   Feb. 3 ,   Jan. 29 ,   Jan. 30 ,   Jan. 31 ,   Feb. 1 ,
    2001
  2000
  2001
  2000
  1999
  1998
  1997
 
Ratio of Earnings to Fixed Charges:                                            
Earnings:                                            
  Consolidated net earnings before extraordinary charges   $ 711   $ 712   $ 1,264   $ 1,185   $ 962   $ 802   $ 474  
  Income taxes     436     446     789     751     594     524     309  
   
 
 
 
 
 
 
 
    Total earnings before extraordinary charges     1,147     1,158     2,053     1,936     1,556     1,326     783  
   
 
 
 
 
 
 
 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest expense     377     336     467     415     421     437     464  
  Interest portion of rental expense     48     51     77     69     63     59     59  
   
 
 
 
 
 
 
 
    Total fixed charges     425     387     544     484     484     496     523  
   
 
 
 
 
 
 
 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Capitalized interest     (30 )   (22 )   (31 )   (16 )   (16 )   (16 )   (16 )
   
 
 
 
 
 
 
 
    Fixed charges in earnings     395     365     513     468     468     480     507  
   
 
 
 
 
 
 
 
Earnings available for fixed charges   $ 1,542   $ 1,523   $ 2,566   $ 2,404   $ 2,024   $ 1,806   $ 1,290  
   
 
 
 
 
 
 
 
Ratio of earnings before extraordinary charges to fixed charges     3.63     3.93     4.72     4.96     4.18     3.65     2.46  
   
 
 
 
 
 
 
 

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Total fixed charges, as above   $ 425   $ 387   $ 544   $ 484   $ 484   $ 496   $ 523  
Dividends on preferred stock (pre-tax basis)     -     -     -     29     32     35     37  
   
 
 
 
 
 
 
 
  Total fixed charges and preferred stock dividends     425     387     544     513     516     531     560  
   
 
 
 
 
 
 
 
Earnings available for fixed charges and preferred stock dividends   $ 1,542   $ 1,523   $ 2,566   $ 2,404   $ 2,024   $ 1,806   $ 1,290  
   
 
 
 
 
 
 
 
Ratio of earnings before extraordinary charges to fixed charges and preferred stock dividends     3.63     3.93     4.72     4.69     3.92     3.40     2.30  
   
 
 
 
 
 
 
 



QuickLinks