Free Trial

BJ's Wholesale Club (BJ) Financials

BJ's Wholesale Club logo
$88.79 -1.42 (-1.57%)
As of 03:30 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for BJ's Wholesale Club

Annual Income Statements for BJ's Wholesale Club

This table shows BJ's Wholesale Club's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
44 50 128 186 421 427 513 523 534 578
Consolidated Net Income / (Loss)
44 50 127 187 421 427 513 524 534 578
Net Income / (Loss) Continuing Operations
45 52 127 188 421 427 514 524 534 578
Total Pre-Tax Income
73 24 139 244 558 558 691 736 721 774
Total Operating Income
216 220 303 352 642 617 738 800 772 817
Total Gross Profit
2,128 2,241 2,361 2,427 2,979 3,079 3,431 3,643 3,764 4,000
Total Revenue
12,351 12,755 13,007 13,191 15,430 16,667 19,315 19,969 20,502 21,457
Operating Revenue
12,351 12,755 13,007 13,191 15,430 16,667 19,315 19,969 20,502 21,457
Total Cost of Revenue
10,223 10,513 10,646 10,764 12,451 13,589 15,884 16,326 16,737 17,458
Operating Cost of Revenue
10,223 10,513 10,646 10,764 12,451 13,589 15,884 16,326 16,737 17,458
Total Operating Expenses
1,912 2,021 2,057 2,075 2,337 2,461 2,694 2,842 2,992 3,183
Selling, General & Admin Expense
1,909 2,018 2,051 2,059 2,327 2,446 2,669 2,823 2,964 3,154
Other Special Charges / (Income)
2.75 3.00 6.12 15 9.81 15 25 20 28 29
Total Other Income / (Expense), net
-143 -197 -165 -108 -84 -59 -47 -65 -51 -42
Interest Expense
143 197 165 108 84 59 47 65 51 42
Income Tax Expense
28 -28 12 56 137 131 176 212 186 196
Net Income / (Loss) Discontinued Operations
-0.48 -1.67 0.17 -0.58 -0.15 -0.11 -1.09 0.09 0.00 0.00
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - -0.24 0.99 0.03 0.11 -0.08 0.55 0.27 0.16
Basic Earnings per Share
$0.50 $0.57 $1.09 $1.37 $3.09 $3.15 $3.83 $3.94 $4.04 $4.41
Weighted Average Basic Shares Outstanding
88.16M 88.39M 116.60M 136.17M 136.11M 135.39M 134.02M 133.05M 132.15M 131.19M
Diluted Earnings per Share
$0.48 $0.54 $1.05 $1.35 $3.03 $3.09 $3.76 $3.88 $4.00 $4.38
Weighted Average Diluted Shares Outstanding
90.74M 92.26M 121.13M 139.11M 138.88M 138.05M 136.47M 135.12M 133.61M 132.07M
Weighted Average Basic & Diluted Shares Outstanding
- 88.20M 116.80M 137.27M 137.24M 135.29M 133.90M 132.96M 131.68M 129.68M

Quarterly Income Statements for BJ's Wholesale Club

This table shows BJ's Wholesale Club's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Income / (Loss) Attributable to Common Shareholders
130 145 111 145 156 122 150 151 152 126 143
Consolidated Net Income / (Loss)
130 146 111 145 156 123 150 151 152 126 143
Net Income / (Loss) Continuing Operations
0.00 408 111 145 156 423 150 151 152 126 143
Total Pre-Tax Income
181 198 147 191 217 166 193 206 208 167 196
Total Operating Income
199 214 161 204 229 178 204 217 218 178 208
Total Gross Profit
902 963 883 957 975 949 969 1,006 1,014 1,010 1,028
Total Revenue
4,925 5,357 4,919 5,205 5,099 5,279 5,153 5,380 5,348 5,575 5,662
Operating Revenue
4,925 5,357 4,919 5,205 5,099 5,279 5,153 5,380 5,348 5,575 5,662
Total Cost of Revenue
4,022 4,394 4,035 4,249 4,124 4,330 4,184 4,374 4,334 4,566 4,634
Operating Cost of Revenue
4,022 4,394 4,035 4,249 4,124 4,330 4,184 4,374 4,334 4,566 4,634
Total Operating Expenses
703 749 723 753 746 771 766 790 796 832 820
Selling, General & Admin Expense
697 741 722 750 734 758 761 786 788 818 806
Other Special Charges / (Income)
6.00 8.15 0.86 2.58 13 12 4.97 3.29 7.84 13 14
Total Other Income / (Expense), net
-18 -16 -14 -13 -13 -12 -11 -10 -10 -11 -12
Interest Expense
18 16 14 13 13 12 11 10 10 11 12
Income Tax Expense
51 53 36 46 61 44 43 55 56 42 53
Basic Earnings per Share
$0.98 $1.10 $0.84 $1.09 $1.18 $0.93 $1.14 $1.14 $1.16 $0.97 $1.11
Weighted Average Basic Shares Outstanding
133.07M 133.05M 132.40M 132.43M 132.08M 132.15M 131.57M 131.80M 131.19M 131.19M 128.65M
Diluted Earnings per Share
$0.97 $1.09 $0.83 $1.08 $1.17 $0.92 $1.13 $1.14 $1.15 $0.96 $1.10
Weighted Average Diluted Shares Outstanding
134.98M 135.12M 134.11M 133.85M 133.33M 133.61M 132.75M 132.52M 131.92M 132.07M 129.38M
Weighted Average Basic & Diluted Shares Outstanding
133.38M 132.96M 132.71M 132.59M 132.09M 131.68M 132.05M 131.75M 130.85M 129.68M 127.69M

Annual Cash Flow Statements for BJ's Wholesale Club

This table details how cash moves in and out of BJ's Wholesale Club's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Change in Cash & Equivalents
-5.45 2.99 -7.81 3.06 13 1.92 -12 2.13 -7.78 18
Net Cash From Operating Activities
297 210 427 355 869 832 788 719 901 1,030
Net Cash From Continuing Operating Activities
297 210 427 355 869 832 788 719 901 1,030
Net Income / (Loss) Continuing Operations
44 50 127 187 421 427 513 524 534 578
Consolidated Net Income / (Loss)
44 50 127 187 421 427 513 524 534 578
Depreciation Expense
178 164 162 157 167 181 201 228 262 289
Amortization Expense
17 8.46 6.56 5.17 4.36 3.39 2.77 1.24 1.10 1.09
Non-Cash Adjustments To Reconcile Net Income
13 23 88 36 46 64 74 19 91 54
Changes in Operating Assets and Liabilities, net
45 -36 43 -31 230 157 -2.31 -53 12 108
Net Cash From Investing Activities
-115 -137 -146 -175 -192 -305 -747 -455 -590 -702
Net Cash From Continuing Investing Activities
-115 -137 -146 -175 -192 -305 -747 -455 -590 -702
Purchase of Property, Plant & Equipment
-115 -137 -146 -197 -218 -324 -398 -467 -588 -702
Sale of Property, Plant & Equipment
- - - - 26 - 27 12 0.00 3.00
Other Investing Activities, net
- 0.00 0.00 22 - 19 0.00 0.00 -1.58 -3.29
Net Cash From Financing Activities
-188 -70 -289 -177 -663 -525 -53 -262 -319 -310
Net Cash From Continuing Financing Activities
-188 -70 -289 -177 -663 -525 -53 -262 -319 -310
Repayment of Debt
-1,353 -1,526 -2,528 -1,516 -1,578 -361 -1,379 -1,189 -896 -540
Repurchase of Common Equity
-1.43 -1.97 -24 -67 -106 -194 -172 -155 -220 -287
Issuance of Debt
1,166 2,193 1,587 1,390 996 0.00 1,470 1,047 744 476
Issuance of Common Equity
0.00 0.00 691 1.73 2.68 3.82 4.83 6.27 7.00 8.66
Other Financing Activities, net
0.38 0.86 -15 15 23 26 24 29 46 33
Cash Interest Paid
127 152 153 97 65 45 37 59 43 32

Quarterly Cash Flow Statements for BJ's Wholesale Club

This table details how cash moves in and out of BJ's Wholesale Club's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Change in Cash & Equivalents
7.34 2.50 -0.96 2.96 -4.19 -5.60 11 7.79 -2.15 1.13 -18
Net Cash From Operating Activities
175 274 201 221 207 272 208 250 181 391 140
Net Cash From Continuing Operating Activities
175 274 201 221 207 272 208 250 181 391 140
Net Income / (Loss) Continuing Operations
130 146 111 145 156 123 150 151 152 126 143
Consolidated Net Income / (Loss)
130 146 111 145 156 123 150 151 152 126 143
Depreciation Expense
57 61 63 65 66 68 70 72 72 75 76
Amortization Expense
0.25 0.34 0.28 0.28 0.28 0.27 0.27 0.27 0.27 0.27 0.27
Non-Cash Adjustments To Reconcile Net Income
14 -15 12 14 15 51 -14 16 13 39 -17
Changes in Operating Assets and Liabilities, net
-27 82 15 -2.94 -30 30 2.13 11 -56 151 -62
Net Cash From Investing Activities
-127 -119 -106 -134 -188 -162 -142 -164 -195 -201 -185
Net Cash From Continuing Investing Activities
-127 -119 -106 -134 -188 -162 -142 -164 -195 -201 -185
Purchase of Property, Plant & Equipment
-134 -119 -106 -134 -188 -160 -140 -166 -195 -201 -182
Other Investing Activities, net
- - 0.00 - - -1.58 -1.79 -1.29 -0.15 -0.06 -2.63
Net Cash From Financing Activities
-40 -153 -96 -85 -23 -116 -55 -78 12 -189 26
Net Cash From Continuing Financing Activities
-40 -153 -96 -85 -23 -116 -55 -78 12 -189 26
Repayment of Debt
-586 -296 -244 -228 -213 -212 -93 -112 -152 -183 -68
Repurchase of Common Equity
-15 -53 -57 -43 -58 -62 -41 -42 -87 -117 -226
Issuance of Debt
557 178 193 173 239 139 66 65 245 100 320
Other Financing Activities, net
3.43 15 12 9.56 8.91 15 14 6.08 6.40 6.57 0.05
Cash Interest Paid
16 15 12 11 11 8.50 8.97 7.96 7.33 7.98 4.21
Cash Income Taxes Paid
44 42 14 83 48 46 13 92 45 - 103

Annual Balance Sheets for BJ's Wholesale Club

This table presents BJ's Wholesale Club's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
3,274 3,239 5,270 5,412 5,669 6,350 6,678 7,065 7,510
Total Current Assets
1,337 1,337 1,360 1,471 1,517 1,703 1,794 1,879 1,990
Cash & Equivalents
35 27 30 44 45 34 36 28 46
Accounts Receivable
191 194 206 173 174 240 235 277 253
Inventories, net
1,019 1,052 1,082 1,206 1,243 1,379 1,455 1,509 1,555
Prepaid Expenses
82 63 42 49 55 51 68 64 136
Plant, Property, & Equipment, net
759 749 760 798 942 1,337 1,579 1,898 2,365
Total Noncurrent Assets
1,179 1,153 3,150 3,143 3,210 3,310 3,305 3,289 3,156
Goodwill
924 924 924 924 924 1,009 1,009 1,009 1,009
Intangible Assets
225 201 147 135 125 116 108 101 95
Noncurrent Deferred & Refundable Income Taxes
- - 0.00 5.74 5.51 11 4.07 6.98 4.43
Other Noncurrent Operating Assets
29 28 2,078 2,078 2,155 2,174 2,184 2,172 2,047
Total Liabilities & Shareholders' Equity
3,274 3,239 5,270 5,412 5,669 6,350 6,678 7,065 7,510
Total Liabilities
4,293 3,441 5,324 5,092 5,021 5,303 5,219 5,218 5,313
Total Current Liabilities
1,470 1,578 1,801 2,031 2,002 2,545 2,468 2,534 2,670
Short-Term Debt
220 254 343 260 0.00 405 319 175 120
Accounts Payable
752 817 786 988 1,113 1,196 1,183 1,254 1,307
Accrued Expenses
496 506 548 652 748 767 812 913 1,034
Other Current Liabilities
2.12 0.00 124 132 141 177 154 193 209
Total Noncurrent Liabilities
2,824 1,864 3,523 3,061 3,018 2,758 2,751 2,684 2,643
Long-Term Debt
2,493 1,546 1,337 846 749 448 398 399 399
Noncurrent Deferred & Payable Income Tax Liabilities
57 37 46 45 53 57 75 60 65
Other Noncurrent Operating Liabilities
267 280 2,139 2,170 2,217 2,253 2,278 2,225 2,179
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-1,030 -202 -54 319 648 1,047 1,459 1,847 2,198
Total Preferred & Common Equity
-1,030 -202 -54 319 648 1,047 1,459 1,847 2,198
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-1,030 -202 -54 319 648 1,047 1,459 1,847 2,198
Common Stock
3.75 743 775 828 904 960 1,008 1,081 996
Retained Earnings
-1,036 -915 -716 -295 131 644 1,168 1,703 1,201
Accumulated Other Comprehensive Income / (Loss)
2.40 -11 -27 -21 1.31 1.55 0.50 0.23 0.07
Other Equity Adjustments
- - - - - - - - 0.00

Quarterly Balance Sheets for BJ's Wholesale Club

This table presents BJ's Wholesale Club's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/29/2022 4/29/2023 7/29/2023 10/28/2023 5/4/2024 8/3/2024 11/2/2024 5/3/2025 8/2/2025 11/1/2025 5/2/2026
Total Assets
6,479 6,494 6,604 6,837 6,825 6,930 7,216 7,158 7,232 7,546 7,929
Total Current Assets
1,863 1,842 1,843 2,000 1,879 1,915 2,097 1,929 1,929 2,129 2,215
Cash & Equivalents
35 23 26 34 35 38 34 39 47 45 28
Accounts Receivable
252 218 200 225 225 248 267 240 271 299 320
Inventories, net
1,504 1,532 1,541 1,662 1,533 1,546 1,720 1,567 1,521 1,694 1,668
Prepaid Expenses
72 69 76 81 85 82 76 82 90 90 199
Plant, Property, & Equipment, net
1,296 1,365 1,429 1,496 1,620 1,697 1,832 1,988 2,068 2,227 2,534
Total Noncurrent Assets
3,319 3,287 3,332 3,341 3,326 3,318 3,287 3,241 3,235 3,190 3,180
Goodwill
1,009 1,009 1,009 1,009 1,009 1,009 1,009 1,009 1,009 1,009 1,009
Intangible Assets
118 114 112 110 106 104 103 100 98 97 94
Noncurrent Deferred & Refundable Income Taxes
4.34 6.73 7.93 7.43 2.69 3.55 5.01 7.62 5.80 5.87 4.59
Other Noncurrent Operating Assets
2,189 2,158 2,204 2,215 2,208 2,201 2,170 2,124 2,122 2,078 2,072
Total Liabilities & Shareholders' Equity
6,479 6,494 6,604 6,837 6,825 6,930 7,216 7,158 7,232 7,546 7,929
Total Liabilities
5,536 5,363 5,373 5,484 5,297 5,275 5,454 5,186 5,133 5,374 5,803
Total Current Liabilities
2,600 2,619 2,591 2,739 2,526 2,524 2,742 2,510 2,434 2,700 3,045
Short-Term Debt
295 400 411 434 270 217 245 150 105 200 375
Accounts Payable
1,364 1,282 1,226 1,319 1,265 1,286 1,420 1,256 1,264 1,376 1,439
Accrued Expenses
765 759 774 806 834 858 913 935 892 946 1,049
Other Current Liabilities
177 179 179 180 157 163 163 170 174 178 182
Total Noncurrent Liabilities
2,936 2,743 2,781 2,744 2,771 2,751 2,712 2,676 2,698 2,674 2,758
Long-Term Debt
600 448 448 398 399 399 399 399 399 399 399
Noncurrent Deferred & Payable Income Tax Liabilities
70 67 64 65 75 71 66 55 68 69 68
Other Noncurrent Operating Liabilities
2,266 2,229 2,269 2,281 2,298 2,282 2,248 2,221 2,231 2,206 2,290
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
943 1,132 1,231 1,354 1,527 1,655 1,762 1,972 2,099 2,172 2,126
Total Preferred & Common Equity
943 1,132 1,231 1,354 1,527 1,655 1,762 1,972 2,099 2,172 2,126
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
943 1,132 1,231 1,354 1,527 1,655 1,762 1,972 2,099 2,172 2,126
Common Stock
941 972 985 995 1,022 1,046 1,056 1,097 1,115 1,124 782
Retained Earnings
515 761 892 1,022 1,279 1,424 1,580 1,852 2,003 2,155 1,344
Accumulated Other Comprehensive Income / (Loss)
2.01 1.05 1.05 1.05 0.50 0.50 0.50 0.23 0.23 0.23 0.07
Other Equity Adjustments
- - - - - -816 - -978 - - 0.00

Annual Metrics And Ratios for BJ's Wholesale Club

This table displays calculated financial ratios and metrics derived from BJ's Wholesale Club's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
DEI Shares Outstanding
- - - - - - - - - 130,847,715.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 130,847,715.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 4.42
Growth Metrics
- - - - - - - - - -
Profitability Metrics
- - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
133 486 278 271 485 472 550 570 572 610
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 28.93% 26.17% 23.64% 22.46%
Earnings before Interest and Taxes (EBIT)
216 220 303 352 642 617 738 800 772 817
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
411 393 472 514 814 801 942 1,029 1,035 1,106
Valuation Ratios
- - - - - - - - - -
Leverage & Solvency
- - - - - - - - - -
Liquidity Ratios
- - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,172 364 247 699 503 35 295 320 333
Efficiency Ratios
- - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 1,658 1,572 1,596 1,382 1,351 1,866 2,140 2,393 2,671
Increase / (Decrease) in Invested Capital
0.00 1,658 -86 25 -214 -31 515 274 253 278
Book Value per Share
$0.00 ($11.65) ($1.48) ($0.40) $2.33 $4.79 $7.79 $10.94 $13.99 $16.80
Tangible Book Value per Share
$0.00 ($24.65) ($9.70) ($8.20) ($5.39) ($2.96) ($0.58) $2.57 $5.58 $8.36
Total Capital
0.00 1,693 1,599 1,626 1,426 1,397 1,900 2,176 2,421 2,717
Total Debt
0.00 2,712 1,801 1,681 1,106 749 853 717 574 519
Total Long-Term Debt
0.00 2,493 1,546 1,337 846 749 448 398 399 399
Net Debt
0.00 2,677 1,774 1,650 1,063 703 819 681 546 473
Capital Expenditures (CapEx)
115 137 146 197 192 324 371 455 588 699
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 52 -13 -128 -344 -531 -471 -391 -508 -606
Debt-free Net Working Capital (DFNWC)
0.00 87 14 -98 -301 -485 -437 -355 -480 -560
Net Working Capital (NWC)
0.00 -133 -240 -441 -561 -485 -842 -674 -655 -680
Net Nonoperating Expense (NNE)
89 436 150 84 64 46 36 46 38 32
Net Nonoperating Obligations (NNO)
0.00 2,677 1,774 1,650 1,063 703 819 681 546 473
Total Depreciation and Amortization (D&A)
195 173 169 162 172 184 204 229 263 290
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.09 $1.37 $3.09 $3.15 $3.83 $3.94 $4.04 $4.41
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 116.60M 136.17M 136.11M 135.39M 134.02M 133.05M 132.15M 131.19M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.05 $1.35 $3.03 $3.09 $3.76 $3.88 $4.00 $4.38
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 121.13M 139.11M 138.88M 138.04M 136.47M 135.12M 133.61M 132.07M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 137.83M 137.27M 137.24M 135.29M 133.90M 132.96M 131.68M 129.68M
Normalized Net Operating Profit after Tax (NOPAT)
135 156 283 283 492 484 568 584 594 632
Debt Service Ratios
- - - - - - - - - -
Payout Ratios
- - - - - - - - - -

Quarterly Metrics And Ratios for BJ's Wholesale Club

This table displays calculated financial ratios and metrics derived from BJ's Wholesale Club's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
DEI Shares Outstanding
- - - - - - - - - 130,847,715.00 129,676,588.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 130,847,715.00 129,676,588.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.96 1.10
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.91% 8.68% 4.14% 4.87% 3.55% -1.47% 4.78% 3.36% 4.88% - 9.86%
EBITDA Growth
5.01% 12.52% -6.98% 5.35% 14.91% -10.57% 21.89% 7.30% -1.49% - 4.04%
EBIT Growth
3.86% 11.00% -13.93% 1.70% 15.05% -16.64% 26.68% 6.31% -4.81% - 2.10%
NOPAT Growth
2.07% 11.29% -3.43% 8.21% 14.91% -16.37% 30.30% 2.35% -3.16% - -4.20%
Net Income Growth
0.40% 12.40% -4.36% 10.40% 19.38% -15.91% 34.90% 3.94% -2.37% - -4.70%
EPS Growth
2.11% 13.54% -2.35% 11.34% 20.62% -15.60% 36.14% 5.56% -1.71% - -2.65%
Operating Cash Flow Growth
3.08% 56.50% 68.59% 47.21% 18.13% -0.89% 3.61% 12.88% -12.39% - -32.74%
Free Cash Flow Firm Growth
52.34% 68.62% 73.93% 92.56% 73.43% -3.48% -95.06% -1,118.28% -255.38% - -48.30%
Invested Capital Growth
19.36% 14.71% 10.45% 8.15% 10.20% 11.81% 14.82% 14.48% 14.92% - 15.79%
Revenue Q/Q Growth
-0.78% 8.78% -8.19% 5.83% -2.04% 3.51% -2.37% 4.40% -0.60% - 1.54%
EBITDA Q/Q Growth
0.63% 7.24% -18.56% 19.89% 9.75% -16.54% 10.99% 5.54% 0.76% - 12.49%
EBIT Q/Q Growth
-0.45% 7.34% -24.88% 26.70% 12.62% -22.23% 14.16% 6.33% 0.84% - 16.75%
NOPAT Q/Q Growth
0.33% 9.69% -22.72% 27.23% 6.54% -20.17% 20.41% -0.06% 0.81% - 13.41%
Net Income Q/Q Growth
-0.65% 11.81% -23.89% 30.60% 7.42% -21.24% 22.10% 0.63% 0.89% - 13.41%
EPS Q/Q Growth
0.00% 12.37% -23.85% 30.12% 8.33% -21.37% 22.83% 0.89% 0.88% - 14.58%
Operating Cash Flow Q/Q Growth
16.40% 56.74% -26.79% 10.21% -6.59% 31.52% -23.47% 20.07% -27.50% - -64.20%
Free Cash Flow Firm Q/Q Growth
-13.06% 43.07% 29.20% 83.66% -303.54% -121.71% -33.45% -2.03% -17.71% - -66.91%
Invested Capital Q/Q Growth
4.28% -0.57% 0.96% 3.31% 6.25% 0.89% 3.68% 3.01% 6.65% - 7.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
18.33% 17.98% 17.96% 18.38% 19.13% 17.98% 18.81% 18.70% 18.97% - 18.16%
EBITDA Margin
5.22% 5.14% 4.56% 5.17% 5.79% 4.67% 5.31% 5.37% 5.44% - 5.03%
Operating Margin
4.05% 3.99% 3.27% 3.91% 4.50% 3.38% 3.95% 4.02% 4.08% - 3.67%
EBIT Margin
4.05% 3.99% 3.27% 3.91% 4.50% 3.38% 3.95% 4.02% 4.08% - 3.67%
Profit (Net Income) Margin
2.65% 2.72% 2.26% 2.79% 3.05% 2.32% 2.91% 2.80% 2.84% - 2.52%
Tax Burden Percent
71.93% 73.51% 75.62% 75.94% 71.84% 73.74% 77.78% 73.11% 73.09% - 72.99%
Interest Burden Percent
90.97% 92.73% 91.32% 93.74% 94.51% 93.24% 94.55% 95.20% 95.28% - 94.05%
Effective Tax Rate
28.07% 26.49% 24.38% 24.06% 28.16% 26.26% 22.22% 26.89% 26.91% - 27.01%
Return on Invested Capital (ROIC)
28.77% 29.27% 24.21% 28.22% 29.40% 22.54% 27.46% 25.70% 24.77% - 22.00%
ROIC Less NNEP Spread (ROIC-NNEP)
27.21% 27.75% 22.76% 26.85% 28.12% 21.09% 25.95% 24.23% 23.48% - 20.56%
Return on Net Nonoperating Assets (RNNOA)
19.66% 16.62% 12.48% 13.12% 12.71% 7.83% 8.48% 6.68% 6.94% - 6.30%
Return on Equity (ROE)
48.43% 45.89% 36.69% 41.35% 42.11% 30.37% 35.94% 32.38% 31.72% - 28.29%
Cash Return on Invested Capital (CROIC)
10.33% 14.73% 17.52% 19.03% 16.74% 14.11% 12.46% 12.10% 9.96% - 7.91%
Operating Return on Assets (OROA)
11.88% 12.25% 9.90% 11.80% 13.18% 10.08% 11.72% 11.89% 11.70% - 10.69%
Return on Assets (ROA)
7.78% 8.35% 6.83% 8.40% 8.95% 6.93% 8.62% 8.27% 8.15% - 7.34%
Return on Common Equity (ROCE)
48.43% 45.89% 36.69% 41.35% 42.11% 30.37% 35.94% 32.38% 31.72% - 28.29%
Return on Equity Simple (ROE_SIMPLE)
37.50% 0.00% 33.96% 32.17% 31.64% 0.00% 29.07% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
143 157 122 155 165 132 158 158 160 134 152
NOPAT Margin
2.91% 2.94% 2.47% 2.97% 3.23% 2.49% 3.07% 2.94% 2.98% - 2.68%
Net Nonoperating Expense Percent (NNEP)
1.56% 1.52% 1.45% 1.37% 1.28% 1.45% 1.51% 1.47% 1.29% - 1.44%
Return On Investment Capital (ROIC_SIMPLE)
- 7.23% - - - 5.43% 6.28% 6.08% 5.76% 4.93% 5.23%
Cost of Revenue to Revenue
81.67% 82.02% 82.04% 81.62% 80.87% 82.02% 81.19% 81.30% 81.03% - 81.84%
SG&A Expenses to Revenue
14.16% 13.83% 14.67% 14.41% 14.39% 14.36% 14.76% 14.62% 14.74% - 14.24%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
14.28% 13.99% 14.69% 14.46% 14.63% 14.60% 14.86% 14.68% 14.88% - 14.48%
Earnings before Interest and Taxes (EBIT)
199 214 161 204 229 178 204 217 218 178 208
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
257 276 224 269 295 246 274 289 291 253 285
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.84 5.90 6.44 6.96 6.44 7.08 7.84 6.92 5.35 - 5.70
Price to Tangible Book Value (P/TBV)
39.34 25.13 23.84 21.28 17.45 17.74 17.91 14.64 10.91 - 11.85
Price to Revenue (P/Rev)
0.47 0.43 0.49 0.56 0.55 0.64 0.75 0.69 0.55 - 0.55
Price to Earnings (P/E)
18.23 16.45 18.98 21.67 20.38 24.49 26.98 25.10 20.23 - 21.23
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Earnings Yield
5.49% 6.08% 5.27% 4.61% 4.91% 4.08% 3.71% 3.98% 4.94% - 4.71%
Enterprise Value to Invested Capital (EV/IC)
4.67 4.34 4.85 5.42 5.04 5.70 6.44 5.86 4.47 - 4.48
Enterprise Value to Revenue (EV/Rev)
0.51 0.47 0.52 0.59 0.58 0.66 0.77 0.72 0.58 - 0.59
Enterprise Value to EBITDA (EV/EBITDA)
10.07 9.02 10.34 11.79 11.24 13.16 14.72 13.57 11.08 - 11.52
Enterprise Value to EBIT (EV/EBIT)
12.90 11.60 13.52 15.56 14.81 17.65 19.59 18.09 14.91 - 15.68
Enterprise Value to NOPAT (EV/NOPAT)
18.16 16.30 18.52 20.97 20.00 23.81 26.20 24.43 20.04 - 21.33
Enterprise Value to Operating Cash Flow (EV/OCF)
16.22 12.92 13.08 13.89 13.25 15.13 17.58 15.99 13.37 - 13.38
Enterprise Value to Free Cash Flow (EV/FCFF)
49.19 31.46 29.02 29.60 31.59 42.63 55.19 51.71 47.97 - 60.77
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.61 0.49 0.44 0.37 0.37 0.31 0.28 0.24 0.28 - 0.36
Long-Term Debt to Equity
0.29 0.27 0.26 0.24 0.23 0.22 0.20 0.19 0.18 - 0.19
Financial Leverage
0.72 0.60 0.55 0.49 0.45 0.37 0.33 0.28 0.30 - 0.31
Leverage Ratio
5.80 5.20 5.01 4.69 4.51 4.16 4.00 3.77 3.75 - 3.68
Compound Leverage Factor
5.27 4.82 4.57 4.40 4.26 3.88 3.78 3.59 3.58 - 3.46
Debt to Total Capital
38.08% 32.97% 30.44% 27.11% 26.75% 23.70% 21.78% 19.36% 21.62% - 26.69%
Short-Term Debt to Total Capital
19.85% 14.66% 12.30% 9.56% 10.18% 7.23% 5.95% 4.03% 7.22% - 12.93%
Long-Term Debt to Total Capital
18.22% 18.31% 18.15% 17.56% 16.57% 16.47% 15.83% 15.33% 14.40% - 13.76%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
61.92% 67.03% 69.56% 72.89% 73.25% 76.30% 78.22% 80.64% 78.38% - 73.31%
Debt to EBITDA
0.83 0.70 0.66 0.60 0.60 0.55 0.51 0.46 0.54 - 0.69
Net Debt to EBITDA
0.80 0.66 0.63 0.56 0.57 0.53 0.47 0.41 0.50 - 0.67
Long-Term Debt to EBITDA
0.40 0.39 0.39 0.39 0.37 0.39 0.37 0.36 0.36 - 0.36
Debt to NOPAT
1.50 1.26 1.18 1.07 1.08 1.00 0.90 0.82 0.99 - 1.28
Net Debt to NOPAT
1.44 1.20 1.12 1.00 1.02 0.95 0.84 0.74 0.91 - 1.24
Long-Term Debt to NOPAT
0.72 0.70 0.71 0.69 0.67 0.70 0.65 0.65 0.66 - 0.66
Altman Z-Score
4.05 4.21 4.30 4.53 4.41 4.72 5.04 4.99 4.51 - 4.22
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.73 0.73 0.74 0.76 0.76 0.74 0.77 0.79 0.79 - 0.73
Quick Ratio
0.09 0.11 0.10 0.11 0.11 0.12 0.11 0.13 0.13 - 0.11
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-206 -117 -83 -14 -55 -121 -162 -165 -194 -144 -240
Operating Cash Flow to CapEx
130.90% 230.31% 189.94% 165.34% 110.02% 169.49% 148.11% 150.91% 92.95% - 76.90%
Free Cash Flow to Firm to Interest Expense
-11.43 -7.53 -5.94 -1.06 -4.34 -10.05 -14.57 -15.88 -18.84 - -19.40
Operating Cash Flow to Interest Expense
9.72 17.63 14.40 17.35 16.42 22.55 18.75 24.04 17.57 - 11.32
Operating Cash Flow Less CapEx to Interest Expense
2.30 9.98 6.82 6.86 1.49 9.24 6.09 8.11 -1.33 - -3.40
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.93 3.07 3.03 3.02 2.93 2.98 2.97 2.95 2.87 - 2.91
Accounts Receivable Turnover
82.02 84.16 91.02 90.94 83.79 80.07 89.07 80.52 74.78 - 78.40
Inventory Turnover
10.08 11.52 10.78 10.82 9.94 11.29 10.89 11.09 10.09 - 11.07
Fixed Asset Turnover
14.00 13.70 13.51 13.06 12.37 11.79 11.49 11.11 10.42 - 9.71
Accounts Payable Turnover
11.90 13.73 12.97 13.30 12.27 13.74 13.40 13.34 12.32 - 13.29
Days Sales Outstanding (DSO)
4.45 4.34 4.01 4.01 4.36 4.56 4.10 4.53 4.88 - 4.66
Days Inventory Outstanding (DIO)
36.21 31.67 33.87 33.73 36.73 32.32 33.51 32.90 36.18 - 32.97
Days Payable Outstanding (DPO)
30.68 26.59 28.14 27.45 29.75 26.57 27.24 27.36 29.64 - 27.46
Cash Conversion Cycle (CCC)
9.98 9.42 9.74 10.29 11.33 10.30 10.36 10.08 11.42 - 10.16
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,153 2,140 2,161 2,232 2,372 2,393 2,481 2,556 2,726 2,671 2,873
Invested Capital Turnover
9.88 9.97 9.80 9.50 9.10 9.05 8.93 8.73 8.30 - 8.21
Increase / (Decrease) in Invested Capital
349 274 204 168 219 253 320 323 354 278 392
Enterprise Value (EV)
10,054 9,286 10,470 12,103 11,964 13,629 15,967 14,980 12,182 - 12,872
Market Capitalization
9,256 8,604 9,836 11,526 11,355 13,084 15,458 14,523 11,629 - 12,126
Book Value per Share
$10.12 $10.94 $11.49 $12.47 $13.29 $13.99 $14.97 $15.90 $16.48 $16.80 $16.40
Tangible Book Value per Share
$1.76 $2.57 $3.10 $4.08 $4.91 $5.58 $6.55 $7.51 $8.09 $8.36 $7.89
Total Capital
2,186 2,176 2,196 2,270 2,406 2,421 2,520 2,603 2,771 2,717 2,900
Total Debt
832 717 669 616 644 574 549 504 599 519 774
Total Long-Term Debt
398 398 399 399 399 399 399 399 399 399 399
Net Debt
799 681 633 578 610 546 509 457 554 473 746
Capital Expenditures (CapEx)
134 119 106 134 188 160 140 166 195 201 182
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-338 -391 -412 -430 -434 -508 -471 -448 -416 -606 -483
Debt-free Net Working Capital (DFNWC)
-305 -355 -377 -392 -400 -480 -432 -400 -371 -560 -455
Net Working Capital (NWC)
-739 -674 -647 -609 -645 -655 -582 -505 -571 -680 -830
Net Nonoperating Expense (NNE)
13 11 11 9.69 9.05 8.89 8.63 7.60 7.53 7.96 9.03
Net Nonoperating Obligations (NNO)
799 681 633 578 610 546 509 457 554 473 746
Total Depreciation and Amortization (D&A)
58 62 64 65 66 68 70 72 73 75 77
Debt-free, Cash-free Net Working Capital to Revenue
-1.73% -1.96% -2.04% -2.11% -2.11% -2.48% -2.27% -2.14% -1.97% - -2.20%
Debt-free Net Working Capital to Revenue
-1.56% -1.78% -1.87% -1.92% -1.94% -2.34% -2.08% -1.91% -1.75% - -2.07%
Net Working Capital to Revenue
-3.78% -3.38% -3.21% -2.98% -3.13% -3.20% -2.80% -2.42% -2.70% - -3.78%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.98 $1.10 $0.84 $1.09 $1.18 $0.93 $1.14 $1.14 $1.16 $0.97 $1.11
Adjusted Weighted Average Basic Shares Outstanding
133.07M 133.05M 132.40M 132.43M 132.08M 132.15M 131.57M 131.80M 131.19M 131.19M 128.65M
Adjusted Diluted Earnings per Share
$0.97 $1.09 $0.83 $1.08 $1.17 $0.92 $1.13 $1.14 $1.15 $0.96 $1.10
Adjusted Weighted Average Diluted Shares Outstanding
134.98M 135.12M 134.11M 133.85M 133.33M 133.61M 132.75M 132.52M 131.92M 132.07M 129.38M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
133.38M 132.96M 132.71M 132.59M 132.09M 131.68M 132.05M 131.75M 130.85M 129.68M 127.69M
Normalized Net Operating Profit after Tax (NOPAT)
148 163 122 157 174 141 162 161 165 144 162
Normalized NOPAT Margin
3.00% 3.05% 2.48% 3.01% 3.41% 2.67% 3.15% 2.99% 3.09% - 2.86%
Pre Tax Income Margin
3.68% 3.70% 2.98% 3.67% 4.25% 3.15% 3.74% 3.83% 3.89% - 3.45%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
11.07 13.75 11.52 15.97 18.22 14.79 18.35 20.83 21.18 - 16.81
NOPAT to Interest Expense
7.97 10.11 8.71 12.13 13.09 10.91 14.27 15.23 15.48 - 12.27
EBIT Less CapEx to Interest Expense
3.65 6.10 3.94 5.47 3.29 1.49 5.69 4.90 2.28 - 2.10
NOPAT Less CapEx to Interest Expense
0.54 2.45 1.13 1.63 -1.84 -2.39 1.61 -0.70 -3.42 - -2.45
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Augmented Payout Ratio
28.89% 29.63% 32.79% 31.53% 37.91% 41.10% 35.54% 34.99% 40.30% - 82.47%

Financials Breakdown Chart

Key Financial Trends

BJ’s Wholesale Club Holdings, Inc. (NYSE:BJ) continued to post solid top-line growth in Q1 2026, but the quarter also highlighted a few pressure points investors should watch: cash generation was positive, capital spending stayed high, and the company leaned on debt issuance and share repurchases to manage its capital structure.

Revenue and earnings trends remain constructive. Q1 2026 revenue rose to $5.66 billion from $5.38 billion in Q2 2025 and $5.15 billion in Q1 2025, showing steady growth over the last year. Net income reached $142.7 million, up from $125.9 million in the prior sequential quarter and slightly above $149.8 million in Q1 2025. Gross profit also improved to $1.03 billion, while operating income increased to $207.9 million.

Profitability is improving, but margins are still being squeezed by costs. Gross margin in Q1 2026 was roughly 18.2% versus about 18.1% in Q1 2025, so the improvement is modest. Selling, general and administrative expense rose to $806.0 million from $760.9 million a year earlier, and special charges were higher as well. That suggests BJ is growing, but it still has limited room for error if costs accelerate faster than sales.

Operating cash flow weakened sharply on a year-over-year basis. BJ generated $140.0 million of operating cash flow in Q1 2026, down from $208.1 million in Q1 2025 and $391.0 million in Q4 2025. The drop appears driven by unfavorable working-capital movements, which more than offset earnings and non-cash add-backs.

Capital spending remains elevated. The company spent $182.0 million on property, plant and equipment in Q1 2026, compared with $140.5 million in Q1 2025 and $201.1 million in Q4 2025. BJ is clearly still investing heavily in its store base and operations, which can support growth, but it also keeps free cash flow under pressure.

The balance sheet shows a heavier debt load and lower liquidity than a year ago. Cash and equivalents were just $27.8 million at the end of Q1 2026, down from $39.5 million in Q1 2025. Short-term debt rose to $375.0 million from $150.0 million, while total liabilities increased to $5.80 billion from $5.19 billion. Total equity was also higher at $2.13 billion, helped by earnings, but leverage is still something to monitor.

Share repurchases continue to be a major use of cash. BJ bought back $225.7 million of common equity in Q1 2026, after $116.6 million in Q4 2025 and $41.3 million in Q2 2025. That is supportive of EPS, but it also competes with debt reduction and liquidity management.

  • Revenue growth remained steady as Q1 2026 sales rose to $5.66 billion, extending the company’s multi-quarter growth trend.
  • Net income improved year over year, with Q1 2026 earnings of $142.7 million versus $149.8 million in Q1 2025 and higher than the prior quarter.
  • Operating income increased to $207.9 million, showing BJ is still converting sales into profit.
  • EPS held firm at $1.11 basic and $1.10 diluted in Q1 2026, reflecting still-solid earnings power.
  • Equity increased to $2.13 billion from $1.97 billion a year earlier, indicating retained earnings are still building.
  • Cash generation was positive at $140.0 million, but significantly below last year’s level.
  • Capital expenditures remained high at $182.0 million, which supports growth but limits free cash flow in the near term.
  • Debt management remains active with both repayments and new borrowings, suggesting ongoing balance-sheet optimization.
  • Operating cash flow fell sharply year over year, pressured by working-capital outflows.
  • Liquidity is thin with only $27.8 million in cash on the balance sheet at quarter-end.

Bottom line: BJ’s Wholesale Club is still executing well on revenue and earnings growth, but the latest quarter shows a business that is capital-intensive and increasingly dependent on careful cash management. Investors may like the steady sales and EPS trend, but the combination of low cash, rising debt, and aggressive buybacks makes free-cash-flow durability an important metric to watch going forward.

06/16/26 01:06 PM ETAI Generated. May Contain Errors.

BJ's Wholesale Club Financials - Frequently Asked Questions

According to the most recent income statement we have on file, BJ's Wholesale Club's financial year ends in January. Their financial year 2026 ended on January 31, 2026.

BJ's Wholesale Club's net income appears to be on an upward trend, with a most recent value of $578.38 million in 2025, rising from $44.22 million in 2016. The previous period was $534.42 million in 2024. View BJ's Wholesale Club's forecast to see where analysts expect BJ's Wholesale Club to go next.

BJ's Wholesale Club's total operating income in 2025 was $816.60 million, based on the following breakdown:
  • Total Gross Profit: $4.00 billion
  • Total Operating Expenses: $3.18 billion

Over the last 9 years, BJ's Wholesale Club's total revenue changed from $12.35 billion in 2016 to $21.46 billion in 2025, a change of 73.7%.

BJ's Wholesale Club's total liabilities were at $5.31 billion at the end of 2025, a 1.8% increase from 2024, and a 23.7% increase since 2017.

In the past 8 years, BJ's Wholesale Club's cash and equivalents has ranged from $27.15 million in 2018 to $46.25 million in 2025, and is currently $46.25 million as of their latest financial filing in 2025.

Over the last 9 years, BJ's Wholesale Club's book value per share changed from 0.00 in 2016 to 16.80 in 2025, a change of 1,679.6%.



Financial statements for NYSE:BJ last updated on 6/1/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners