EX-12 3 a07-15574_1ex12.htm EX-12

EXHIBIT (12)

TARGET CORPORATION

Computations of Ratios of Earnings to Fixed Charges for the

Three Months Ended May 5, 2007 and April 29, 2006

and for the Most Recent Five Fiscal Years

 

 

 

Three Months Ended

 

Fiscal Year Ended

 

 

 

May 5,

 

April 29,

 

Feb. 3,

 

Jan. 28,

 

Jan. 29,

 

Jan. 31,

 

Feb. 1,

 

(millions)

 

2007

 

2006

 

2007

 

2006

 

2005

 

2004

 

2003

 

Ratio of Earnings to Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

651

 

$

554

 

$

2,787

 

$

2,408

 

$

3,198

 

$

1,809

 

$

1,623

 

Earnings from discontinued operations, net of taxes

 

-    

 

-    

 

-    

 

-    

 

(75)

 

(190)

 

(247)

 

Gain on disposal of discontinued operations, net of taxes

 

-    

 

-    

 

-    

 

-    

 

(1,238)

 

-    

 

-    

 

Provision for income taxes

 

413

 

332

 

1,710

 

1,452

 

1,146

 

984

 

851

 

Earnings from continuing operations before income tax

 

1,064

 

886

 

4,497

 

3,860

 

3,031

 

2,603

 

2,227

 

Fixed charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (a)

 

159

 

152

 

646

 

532

 

607

 

569

 

618

 

Interest portion of rental expense

 

23

 

22

 

88

 

84

 

85

 

68

 

48

 

Total fixed charges

 

182

 

174

 

734

 

616

 

692

 

637

 

666

 

Plus: Amortization of capitalized interest

 

-    

 

-    

 

2

 

-    

 

-    

 

-    

 

-    

 

Less: Capitalized interest

 

(21)

 

(10)

 

(49)

 

(42)

 

(18)

 

(8)

 

(13)

 

Fixed charges in earnings

 

161

 

164

 

687

 

574

 

674

 

629

 

653

 

Earnings available for fixed charges

 

$

1,225

 

$

1,050

 

$

5,184

 

$

4,434

 

$

3,705

 

$

3,232

 

$

2,880

 

Ratio of earnings to fixed charges

 

6.72

 

6.03

 

7.06

 

7.21

 

5.35

 

5.07

 

4.33

 

 

Note: Computation is based on continuing operations.

 

(a)  Excludes interest associated with unrecognized tax benefits, which is recorded within income tax expense.