Free Trial

Home Depot (HD) Financials

Home Depot logo
$413.00 +15.30 (+3.85%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$412.60 -0.39 (-0.09%)
As of 08/22/2025 07:54 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Home Depot

Annual Income Statements for Home Depot

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Net Income / (Loss) Attributable to Common Shareholders
6,345 7,009 7,957 8,630 11,121 11,242 12,866 16,433 17,105 15,143 14,806
Consolidated Net Income / (Loss)
6,345 7,009 7,957 8,630 11,121 11,242 12,866 16,433 17,105 15,143 14,806
Net Income / (Loss) Continuing Operations
6,345 7,009 7,957 8,630 11,121 11,242 12,866 16,433 17,105 15,143 14,806
Total Pre-Tax Income
9,976 11,021 12,491 13,698 14,556 14,715 16,978 21,737 22,477 19,924 19,406
Total Operating Income
10,469 11,774 13,427 14,681 15,530 15,843 18,278 23,040 24,039 21,689 21,526
Total Gross Profit
28,389 30,265 32,313 34,356 37,160 37,572 44,853 50,832 52,778 50,960 53,308
Total Revenue
83,176 88,519 94,595 100,904 108,203 110,225 132,110 151,157 157,403 152,669 159,514
Operating Revenue
83,176 88,519 94,595 100,904 108,203 110,225 132,110 151,157 157,403 152,669 159,514
Total Cost of Revenue
54,787 58,254 62,282 66,548 71,043 72,653 87,257 100,325 104,625 101,709 106,206
Operating Cost of Revenue
54,787 58,254 62,282 66,548 71,043 72,653 87,257 100,325 104,625 101,709 106,206
Total Operating Expenses
17,920 18,491 18,886 19,675 21,630 21,729 26,575 27,792 28,739 29,271 31,782
Selling, General & Admin Expense
16,280 16,801 17,132 17,864 19,513 19,740 24,447 25,406 26,284 26,598 28,748
Depreciation Expense
1,640 1,690 1,754 1,811 1,870 1,989 2,128 2,386 2,455 2,673 3,034
Total Other Income / (Expense), net
-493 -753 -936 -983 -974 -1,128 -1,300 -1,303 -1,562 -1,765 -2,120
Interest Expense
830 919 972 1,057 1,051 1,201 1,347 1,347 1,617 1,943 2,321
Interest & Investment Income
337 166 36 74 93 73 47 44 55 178 201
Income Tax Expense
3,631 4,012 4,534 5,068 3,435 3,473 4,112 5,304 5,372 4,781 4,600
Basic Earnings per Share
$4.74 $5.49 $6.47 $7.33 $9.78 $10.29 $11.98 $15.59 $16.74 $15.16 $14.96
Weighted Average Basic Shares Outstanding
1.34B 1.28B 1.23B 1.18B 1.14B 1.09B 1.07B 1.05B 1.02B 999M 990M
Diluted Earnings per Share
$4.71 $5.46 $6.45 $7.29 $9.73 $10.25 $11.94 $15.53 $16.69 $15.11 $14.91
Weighted Average Diluted Shares Outstanding
1.35B 1.28B 1.23B 1.18B 1.14B 1.10B 1.08B 1.06B 1.03B 1.00B 993M
Weighted Average Basic & Diluted Shares Outstanding
1.34B 1.28B 1.23B 1.18B 1.14B 1.07B 1.08B 1.03B 1.01B 991.02M 994.03M
Cash Dividends to Common per Share
$1.88 $2.36 $2.76 $3.56 $4.12 $5.44 $6.00 $6.60 $7.60 $8.36 $9.00

Quarterly Income Statements for Home Depot

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Net Income / (Loss) Attributable to Common Shareholders
4,339 3,362 3,873 4,659 3,810 2,801 3,600 4,561 3,648 2,997 3,433
Consolidated Net Income / (Loss)
4,339 3,362 3,873 4,659 3,810 2,801 3,600 4,561 3,648 2,997 3,433
Net Income / (Loss) Continuing Operations
4,339 3,362 3,873 4,659 3,810 2,801 3,600 4,561 3,648 2,997 3,433
Total Pre-Tax Income
5,742 4,344 5,110 6,161 4,968 3,685 4,651 6,045 4,823 3,887 4,542
Total Operating Income
6,148 4,752 5,551 6,589 5,406 4,143 5,079 6,534 5,418 4,495 5,133
Total Gross Profit
13,224 11,926 12,557 14,157 12,738 11,508 12,433 14,416 13,425 13,034 13,459
Total Revenue
38,872 35,831 37,257 42,916 37,710 34,786 36,418 43,175 40,217 39,704 39,856
Operating Revenue
38,872 35,831 37,257 42,916 37,710 34,786 36,418 43,175 40,217 39,704 39,856
Total Cost of Revenue
25,648 23,905 24,700 28,759 24,972 23,278 23,985 28,759 26,792 26,670 26,397
Operating Cost of Revenue
25,648 23,905 24,700 28,759 24,972 23,278 23,985 28,759 26,792 26,670 26,397
Total Operating Expenses
7,076 7,174 7,006 7,568 7,332 7,365 7,354 7,882 8,007 8,539 8,326
Selling, General & Admin Expense
6,468 6,549 6,355 6,915 6,649 6,679 6,667 7,144 7,212 7,725 7,530
Depreciation Expense
608 625 651 653 683 686 687 738 795 814 796
Total Other Income / (Expense), net
-406 -408 -441 -428 -438 -458 -428 -489 -595 -608 -591
Interest Expense
413 451 474 469 487 513 485 573 625 638 615
Interest & Investment Income
7.00 43 33 41 49 55 57 84 30 30 24
Income Tax Expense
1,403 982 1,237 1,502 1,158 884 1,051 1,484 1,175 890 1,109
Basic Earnings per Share
$4.25 $3.32 $3.83 $4.66 $3.83 $2.84 $3.64 $4.61 $3.68 $3.03 $3.46
Weighted Average Basic Shares Outstanding
1.02B 1.02B 1.01B 1B 996M 999M 989M 990M 991M 990M 992M
Diluted Earnings per Share
$4.24 $3.31 $3.82 $4.65 $3.81 $2.83 $3.63 $4.60 $3.67 $3.01 $3.45
Weighted Average Diluted Shares Outstanding
1.02B 1.03B 1.01B 1.00B 999M 1.00B 992M 992M 993M 993M 994M
Weighted Average Basic & Diluted Shares Outstanding
1.02B 1.01B 1.01B 1.00B 995.26M 991.02M 991.61M 993.29M 993.36M 994.03M 994.93M
Cash Dividends to Common per Share
$1.90 $1.90 $2.09 $2.09 $2.09 $2.09 $2.25 $2.25 $2.25 - $2.30

Annual Cash Flow Statements for Home Depot

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Net Change in Cash & Equivalents
-100 604 330 933 -1,798 236 5,686 -5,518 482 1,000 -1,915
Net Cash From Operating Activities
8,242 9,373 9,783 12,031 13,165 13,687 18,839 16,571 14,615 21,172 19,810
Net Cash From Continuing Operating Activities
8,242 9,373 9,783 12,031 13,165 13,687 18,839 16,571 14,615 21,172 19,810
Net Income / (Loss) Continuing Operations
6,345 7,009 7,957 8,630 11,121 11,242 12,866 16,433 17,105 15,143 14,806
Consolidated Net Income / (Loss)
6,345 7,009 7,957 8,630 11,121 11,242 12,866 16,433 17,105 15,143 14,806
Depreciation Expense
1,786 1,863 1,973 2,062 2,152 2,296 2,519 2,862 2,796 3,061 3,336
Amortization Expense
- - - - - - - - 179 186 425
Non-Cash Adjustments To Reconcile Net Income
-98 100 267 273 529 251 310 399 366 380 442
Changes in Operating Assets and Liabilities, net
209 401 -414 1,066 -637 -102 3,144 -3,123 -5,831 2,402 801
Net Cash From Investing Activities
-1,271 -2,982 -1,583 -2,228 -2,416 -2,653 -10,170 -2,969 -3,140 -4,729 -21,031
Net Cash From Continuing Investing Activities
-1,271 -2,982 -1,583 -2,228 -2,416 -2,653 -10,170 -2,969 -3,140 -4,729 -21,031
Purchase of Property, Plant & Equipment
-1,442 -1,503 -1,621 -1,897 -2,442 -2,678 -2,463 -2,566 -3,119 -3,226 -3,485
Acquisitions
-200 -1,666 0.00 -374 -21 0.00 -7,780 -421 0.00 -1,514 -17,644
Other Investing Activities, net
- 0.00 0.00 -4.00 47 25 73 18 -21 11 98
Net Cash From Financing Activities
-7,071 -5,787 -7,870 -8,870 -12,547 -10,798 -2,983 -19,120 -10,993 -15,443 -694
Net Cash From Continuing Financing Activities
-7,071 -5,787 -7,870 -8,870 -12,547 -10,798 -2,983 -19,120 -10,993 -15,443 -694
Repayment of Debt
226 -35 -3,123 -754 -1,582 -1,575 -3,026 -1,677 -3,714 -1,427 -1,521
Repurchase of Common Equity
-7,000 -7,000 -6,880 -8,000 -9,963 -6,965 -791 -14,809 -6,696 -7,951 -649
Payment of Dividends
-2,530 -3,031 -3,404 -4,212 -4,704 -5,958 -6,451 -6,985 -7,789 -8,383 -8,929
Issuance of Debt
1,981 4,051 5,319 3,841 3,466 3,420 6,959 4,014 6,942 1,995 10,010
Issuance of Common Equity
252 228 218 255 236 280 326 337 264 323 395
Cash Interest Paid
782 874 924 991 1,035 1,112 1,241 1,269 1,449 1,809 2,199
Cash Income Taxes Paid
3,435 3,853 4,623 4,732 3,774 3,220 4,654 5,504 5,435 5,023 3,653

Quarterly Cash Flow Statements for Home Depot

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Net Change in Cash & Equivalents
1,306 253 -1,477 1,514 -669 1,632 521 -2,600 -57 221 -362
Net Cash From Operating Activities
2,839 4,594 5,614 6,591 4,234 4,733 5,497 5,409 4,233 4,671 4,325
Net Cash From Continuing Operating Activities
2,839 4,594 5,614 6,591 4,234 4,733 5,497 5,409 4,233 4,671 4,325
Net Income / (Loss) Continuing Operations
4,339 3,362 3,873 4,659 3,810 2,801 3,600 4,561 3,648 2,997 3,433
Consolidated Net Income / (Loss)
4,339 3,362 3,873 4,659 3,810 2,801 3,600 4,561 3,648 2,997 3,433
Depreciation Expense
743 759 793 707 779 832 785 778 857 864 855
Amortization Expense
- - - - 48 - 52 - 138 145 139
Non-Cash Adjustments To Reconcile Net Income
90 80 124 91 85 80 124 98 106 114 170
Changes in Operating Assets and Liabilities, net
-2,333 393 824 1,046 -488 1,020 936 -170 -516 551 -272
Net Cash From Investing Activities
-784 -895 -903 -999 -1,246 -1,581 -830 -18,268 -814 -1,119 -931
Net Cash From Continuing Investing Activities
-784 -895 -903 -999 -1,246 -1,581 -830 -18,268 -814 -1,119 -931
Purchase of Property, Plant & Equipment
-769 -903 -905 -792 -671 -858 -847 -719 -818 -1,101 -806
Acquisitions
- - - - -580 -719 0.00 - -43 -31 -156
Other Investing Activities, net
-15 8.00 2.00 8.00 5.00 -4.00 17 21 47 13 31
Net Cash From Financing Activities
-749 -3,446 -6,188 -4,078 -3,657 -1,520 -4,146 10,259 -3,476 -3,331 -3,756
Net Cash From Continuing Financing Activities
-749 -3,446 -6,188 -4,078 -3,657 -1,520 -4,146 10,259 -3,476 -3,331 -3,756
Repayment of Debt
-618 964 -1,198 -74 -74 -81 -1,330 -129 -111 57 -1,510
Repurchase of Common Equity
-1,174 -1,560 -2,887 -2,067 -1,511 -1,486 -649 - - - 0.00
Payment of Dividends
-1,946 -1,933 -2,118 -2,097 -2,089 -2,079 -2,229 -2,231 -2,234 -2,235 -2,286
Issuance of Debt
2,985 -1,035 0.00 - - 1,995 0.00 12,471 -1,152 -1,317 29
Issuance of Common Equity
4.00 118 15 160 17 131 62 148 21 164 11
Cash Interest Paid
495 289 596 304 604 305 621 361 658 559 648
Cash Income Taxes Paid
1,068 1,262 185 2,709 923 1,206 249 2,385 845 174 1,098

Annual Balance Sheets for Home Depot

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

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Total Assets
39,946 41,973 42,966 44,529 44,003 51,236 70,581 71,876 76,445 76,530 96,119
Total Current Assets
15,302 16,484 17,724 18,933 18,529 19,810 28,477 29,055 32,471 29,775 31,683
Cash & Equivalents
1,723 2,216 2,538 3,595 1,778 2,133 7,895 2,343 2,757 3,760 1,659
Accounts Receivable
1,484 1,890 2,029 1,952 1,936 2,106 2,992 3,426 3,317 3,328 4,903
Inventories, net
11,079 11,809 12,549 12,748 13,925 14,531 16,627 22,068 24,886 20,976 23,451
Other Current Assets
1,016 569 608 638 890 1,040 963 1,218 1,511 1,711 1,670
Plant, Property, & Equipment, net
22,720 22,191 21,914 22,075 0.00 22,770 24,705 25,199 25,631 26,154 26,702
Total Noncurrent Assets
1,924 3,298 3,328 3,521 25,474 8,656 17,399 17,622 18,343 20,601 37,734
Goodwill
1,353 2,102 2,093 2,275 2,252 2,254 7,126 7,449 7,444 8,455 19,475
Intangible Assets
- - - - - - - - - 3,606 8,983
Other Noncurrent Operating Assets
571 1,196 1,235 1,246 23,222 6,402 10,273 10,173 10,899 8,540 9,276
Total Liabilities & Shareholders' Equity
39,946 41,973 42,966 44,529 44,003 51,236 70,581 71,876 76,445 76,530 96,119
Total Liabilities
30,624 35,657 38,633 43,075 45,881 54,352 67,282 73,572 74,883 75,486 89,479
Total Current Liabilities
11,269 12,524 14,133 16,194 16,716 18,375 23,166 28,693 23,110 22,015 28,661
Short-Term Debt
328 427 1,252 2,761 2,395 2,813 1,416 3,482 1,231 1,368 4,898
Accounts Payable
5,807 6,565 7,000 7,244 7,755 7,787 11,606 13,462 11,443 10,037 11,938
Accrued Expenses
1,806 1,941 2,195 2,170 2,611 2,677 3,063 3,891 3,858 4,225 4,166
Current Deferred Revenue
1,468 1,566 1,669 1,805 1,782 2,116 2,823 3,596 3,064 2,762 2,610
Current Deferred & Payable Income Tax Liabilities
35 34 25 54 11 55 193 158 50 28 832
Current Employee Benefit Liabilities
1,391 1,515 1,484 1,640 1,506 1,494 2,463 2,426 1,991 2,096 2,315
Other Taxes Payable
434 476 508 520 656 605 774 848 528 449 628
Other Current Liabilities
- - - - 0.00 828 828 830 945 1,050 1,274
Total Noncurrent Liabilities
19,355 23,133 24,500 26,881 29,165 35,977 44,116 44,879 51,773 53,471 60,818
Long-Term Debt
16,869 20,789 22,349 24,267 26,807 28,670 35,822 36,604 41,962 42,743 48,485
Noncurrent Deferred & Payable Income Tax Liabilities
642 379 296 440 491 706 1,131 909 1,019 863 1,962
Other Noncurrent Operating Liabilities
1,844 1,965 1,855 2,174 1,867 6,601 7,163 7,366 8,792 9,865 10,371
Commitments & Contingencies
- - - - - - - - - - 0.00
Total Equity & Noncontrolling Interests
9,322 6,316 4,333 1,454 -1,878 -3,116 3,299 -1,696 1,562 1,044 6,640
Total Preferred & Common Equity
9,322 6,316 4,333 1,454 -1,878 -3,116 3,299 -1,696 1,562 1,044 6,640
Total Common Equity
9,322 6,316 4,333 1,454 -1,878 -3,116 3,299 -1,696 1,562 1,044 6,640
Common Stock
8,973 9,435 9,875 10,281 10,667 11,090 11,629 12,222 12,682 13,237 14,207
Retained Earnings
26,995 30,973 35,519 39,935 46,423 51,729 58,134 67,580 76,896 83,656 89,533
Treasury Stock
-26,194 -33,194 -40,194 -48,196 -58,196 -65,196 -65,793 -80,794 -87,298 -95,372 -95,971
Accumulated Other Comprehensive Income / (Loss)
-452 -898 -867 -566 -772 -739 -671 -704 -718 -477 -1,129

Quarterly Balance Sheets for Home Depot

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

Metric Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 7/31/2022 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 5/4/2025
Total Assets
75,825 76,866 76,445 76,386 76,387 75,577 76,530 79,230 96,846 97,264 99,157
Total Current Assets
32,941 33,681 32,471 32,423 31,830 30,682 29,775 32,622 32,273 32,949 34,529
Cash & Equivalents
1,259 2,462 2,757 1,260 2,814 2,058 3,760 4,264 1,613 1,531 1,369
Accounts Receivable
3,725 3,732 3,317 4,213 3,836 3,932 3,328 4,105 5,503 5,782 5,886
Inventories, net
26,088 25,719 24,886 25,371 23,265 22,805 20,976 22,416 23,060 23,897 25,763
Other Current Assets
1,869 1,768 1,511 1,579 1,915 1,887 1,711 1,837 2,097 1,739 1,511
Plant, Property, & Equipment, net
25,247 25,240 25,631 25,674 25,879 25,735 26,154 25,997 26,640 26,573 26,780
Total Noncurrent Assets
17,637 17,945 18,343 18,289 18,678 19,160 20,601 20,611 37,933 37,742 37,848
Goodwill
7,451 7,434 7,444 7,447 7,664 7,937 8,455 8,464 19,414 19,428 19,568
Intangible Assets
- - - - - - 3,606 - 9,214 9,112 8,888
Other Noncurrent Operating Assets
10,186 10,511 10,899 10,842 11,014 11,223 8,540 12,147 9,305 9,202 9,392
Total Liabilities & Shareholders' Equity
75,825 76,866 76,445 76,386 76,387 75,577 76,530 79,230 96,846 97,264 99,157
Total Liabilities
75,588 75,568 74,883 76,024 75,052 74,147 75,486 77,410 92,426 91,478 91,202
Total Current Liabilities
27,834 24,280 23,110 25,446 24,227 23,572 22,015 24,359 28,123 29,092 31,589
Short-Term Debt
1,757 1,224 1,231 1,338 1,352 1,362 1,368 771 3,866 4,520 4,923
Accounts Payable
14,348 12,402 11,443 12,630 12,104 11,478 10,037 12,563 13,206 13,506 14,696
Accrued Expenses
3,991 3,965 3,858 3,725 4,009 3,994 4,225 3,793 4,265 4,366 4,103
Current Deferred Revenue
3,539 3,173 3,064 3,119 3,079 2,784 2,762 2,841 2,754 2,595 2,779
Current Deferred & Payable Income Tax Liabilities
- - 50 1,054 19 304 28 637 40 94 829
Current Employee Benefit Liabilities
2,204 1,934 1,991 1,931 2,022 2,034 2,096 2,005 2,105 2,094 2,180
Other Taxes Payable
1,076 640 528 683 631 590 449 676 645 655 768
Other Current Liabilities
919 942 945 966 1,011 1,026 1,050 1,073 1,242 1,262 1,311
Total Noncurrent Liabilities
47,754 51,288 51,773 50,578 50,825 50,575 53,471 53,051 64,303 62,386 59,613
Long-Term Debt
39,271 41,740 41,962 40,915 40,754 40,567 42,743 42,060 51,869 50,058 47,343
Noncurrent Deferred & Payable Income Tax Liabilities
- - 1,019 954 956 753 863 946 2,074 2,083 1,994
Other Noncurrent Operating Liabilities
8,483 9,548 8,792 8,709 9,115 9,255 9,865 10,045 10,360 10,245 10,276
Commitments & Contingencies
- - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
237 1,298 1,562 362 1,335 1,430 1,044 1,820 4,420 5,786 7,955
Total Preferred & Common Equity
237 1,298 1,562 362 1,335 1,430 1,044 1,820 4,420 5,786 7,955
Total Common Equity
237 1,298 1,562 362 1,335 1,430 1,044 1,820 4,420 5,786 7,955
Common Stock
12,399 12,475 12,682 12,674 12,932 13,017 13,237 13,243 13,821 13,925 14,249
Retained Earnings
73,074 75,467 76,896 78,651 81,213 82,934 83,656 85,027 87,357 88,771 90,680
Treasury Stock
-84,564 -85,788 -87,298 -90,326 -92,343 -93,859 -95,372 -95,972 -95,971 -95,971 -95,971
Accumulated Other Comprehensive Income / (Loss)
-672 -856 -718 -637 -467 -662 -477 -478 -787 -939 -1,003

Annual Metrics And Ratios for Home Depot

This table displays calculated financial ratios and metrics derived from Home Depot's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.54% 6.42% 6.86% 6.67% 7.23% 1.87% 19.85% 14.42% 4.13% -3.01% 4.48%
EBITDA Growth
12.19% 11.28% 12.93% 8.72% 5.51% 2.68% 14.65% 24.55% 4.29% -7.69% 1.41%
EBIT Growth
14.22% 12.47% 14.04% 9.34% 5.67% 2.12% 15.37% 26.05% 4.34% -9.78% -0.75%
NOPAT Growth
14.22% 12.46% 14.23% 8.14% 28.28% 2.01% 14.44% 25.75% 5.03% -9.89% -0.37%
Net Income Growth
17.83% 10.46% 13.53% 8.46% 28.86% 1.09% 14.45% 27.72% 4.09% -11.47% -2.23%
EPS Growth
25.27% 15.92% 18.13% 13.02% 33.47% 5.34% 16.49% 30.07% 7.47% -9.47% -1.32%
Operating Cash Flow Growth
8.05% 13.72% 4.37% 22.98% 9.43% 3.97% 37.64% -12.04% -11.80% 44.86% -6.43%
Free Cash Flow Firm Growth
8.92% -2.95% 21.60% 15.17% 14.84% 1.87% -34.80% 88.27% -11.92% 38.44% -103.19%
Invested Capital Growth
-2.06% 2.10% 0.32% -2.00% 2.65% 2.69% 24.43% 10.43% 16.51% -1.44% 40.99%
Revenue Q/Q Growth
1.79% 2.10% 1.31% 1.69% 2.47% -0.64% 5.16% 2.34% 0.07% -0.68% 3.18%
EBITDA Q/Q Growth
3.65% 2.99% 2.65% 1.78% 1.10% 0.39% 3.75% 3.23% -0.18% -2.10% 2.73%
EBIT Q/Q Growth
4.28% 3.14% 2.90% 1.82% 1.13% 0.16% 3.86% 3.33% -0.30% -2.73% 1.66%
NOPAT Q/Q Growth
5.01% 2.42% 3.32% 0.36% 5.40% 1.41% 2.93% 2.88% 0.46% -3.10% 1.95%
Net Income Q/Q Growth
6.12% 1.33% 3.55% 0.41% 5.35% 1.23% 3.01% 3.11% 0.06% -3.57% 1.34%
EPS Q/Q Growth
6.80% 2.44% 4.37% 1.25% 6.11% 1.89% 3.29% 3.74% 0.54% -3.08% 1.22%
Operating Cash Flow Q/Q Growth
4.41% 0.13% -1.44% 3.67% 6.81% -1.69% -7.24% 11.89% 10.67% 0.66% -0.31%
Free Cash Flow Firm Q/Q Growth
1.77% 6.77% -3.77% 2.21% 6.73% -0.22% -56.44% 248.64% 7.08% -2.42% 61.67%
Invested Capital Q/Q Growth
0.57% -0.49% 1.93% 1.24% 0.81% 1.54% 47.00% 2.65% 0.47% 0.23% -0.80%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.13% 34.19% 34.16% 34.05% 34.34% 34.09% 33.95% 33.63% 33.53% 33.38% 33.42%
EBITDA Margin
14.73% 15.41% 16.28% 16.59% 16.33% 16.46% 15.74% 17.14% 17.16% 16.33% 15.85%
Operating Margin
12.59% 13.30% 14.19% 14.55% 14.35% 14.37% 13.84% 15.24% 15.27% 14.21% 13.49%
EBIT Margin
12.59% 13.30% 14.19% 14.55% 14.34% 14.37% 13.84% 15.24% 15.27% 14.21% 13.49%
Profit (Net Income) Margin
7.63% 7.92% 8.41% 8.55% 10.28% 10.20% 9.74% 10.87% 10.87% 9.92% 9.28%
Tax Burden Percent
63.60% 63.60% 63.70% 63.00% 76.40% 76.40% 75.78% 75.60% 76.10% 76.00% 76.30%
Interest Burden Percent
95.29% 93.60% 93.03% 93.30% 93.82% 92.88% 92.89% 94.34% 93.50% 91.86% 90.15%
Effective Tax Rate
36.40% 36.40% 36.30% 37.00% 23.60% 23.60% 24.22% 24.40% 23.90% 24.00% 23.70%
Return on Invested Capital (ROIC)
26.57% 29.88% 33.73% 36.79% 47.05% 46.75% 47.05% 50.72% 46.88% 39.53% 32.93%
ROIC Less NNEP Spread (ROIC-NNEP)
24.36% 27.11% 30.76% 34.01% 44.13% 43.72% 43.70% 47.78% 43.84% 36.21% 29.41%
Return on Net Nonoperating Assets (RNNOA)
31.52% 59.76% 115.71% 261.47% -5,292.81% -496.97% 14,014.15% 1,999.57% -25,576.73% 1,122.63% 352.45%
Return on Equity (ROE)
58.09% 89.64% 149.44% 298.25% -5,245.75% -450.22% 14,061.20% 2,050.28% -25,529.85% 1,162.16% 385.37%
Cash Return on Invested Capital (CROIC)
28.65% 27.81% 33.42% 38.81% 44.44% 44.09% 25.28% 40.80% 31.63% 40.98% -1.09%
Operating Return on Assets (OROA)
26.02% 28.75% 31.62% 33.56% 35.05% 33.27% 30.01% 32.35% 32.41% 28.36% 24.94%
Return on Assets (ROA)
15.77% 17.11% 18.74% 19.73% 25.12% 23.61% 21.12% 23.07% 23.06% 19.80% 17.15%
Return on Common Equity (ROCE)
58.09% 89.64% 149.44% 298.25% -5,245.75% -450.22% 14,061.20% 2,050.28% -25,529.85% 1,162.16% 385.37%
Return on Equity Simple (ROE_SIMPLE)
68.06% 110.97% 183.64% 593.54% -592.17% -360.78% 390.00% -968.93% 1,095.07% 1,450.48% 222.98%
Net Operating Profit after Tax (NOPAT)
6,659 7,488 8,553 9,249 11,865 12,104 13,851 17,418 18,294 16,484 16,423
NOPAT Margin
8.01% 8.46% 9.04% 9.17% 10.97% 10.98% 10.48% 11.52% 11.62% 10.80% 10.30%
Net Nonoperating Expense Percent (NNEP)
2.22% 2.78% 2.98% 2.78% 2.93% 3.04% 3.36% 2.94% 3.04% 3.32% 3.51%
Return On Investment Capital (ROIC_SIMPLE)
25.11% - - - - - - - - - 27.36%
Cost of Revenue to Revenue
65.87% 65.81% 65.84% 65.95% 65.66% 65.91% 66.05% 66.37% 66.47% 66.62% 66.58%
SG&A Expenses to Revenue
19.57% 18.98% 18.11% 17.70% 18.03% 17.91% 18.51% 16.81% 16.70% 17.42% 18.02%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
21.54% 20.89% 19.97% 19.50% 19.99% 19.71% 20.12% 18.39% 18.26% 19.17% 19.92%
Earnings before Interest and Taxes (EBIT)
10,469 11,774 13,427 14,681 15,514 15,843 18,278 23,040 24,039 21,689 21,526
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
12,255 13,637 15,400 16,743 17,666 18,139 20,797 25,902 27,014 24,936 25,287
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
11.61 20.62 32.45 142.05 0.00 0.00 81.11 0.00 198.47 334.37 61.24
Price to Tangible Book Value (P/TBV)
13.59 30.91 62.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.30 1.47 1.49 2.05 1.68 2.02 2.03 2.37 1.97 2.29 2.55
Price to Earnings (P/E)
17.06 18.58 17.67 23.93 16.34 19.84 20.80 21.82 18.12 23.05 27.47
Dividend Yield
2.29% 2.30% 2.39% 2.01% 2.56% 2.66% 2.41% 1.92% 2.50% 2.38% 2.20%
Earnings Yield
5.86% 5.38% 5.66% 4.18% 6.12% 5.04% 4.81% 4.58% 5.52% 4.34% 3.64%
Enterprise Value to Invested Capital (EV/IC)
4.99 5.90 6.37 9.24 8.19 9.62 9.10 11.00 8.34 9.41 7.85
Enterprise Value to Revenue (EV/Rev)
1.49 1.69 1.71 2.28 1.93 2.29 2.25 2.62 2.23 2.55 2.87
Enterprise Value to EBITDA (EV/EBITDA)
10.10 10.94 10.50 13.74 11.84 13.92 14.28 15.30 12.97 15.62 18.13
Enterprise Value to EBIT (EV/EBIT)
11.82 12.68 12.04 15.66 13.48 15.93 16.24 17.20 14.58 17.96 21.29
Enterprise Value to NOPAT (EV/NOPAT)
18.58 19.93 18.90 24.86 17.63 20.86 21.44 22.75 19.16 23.62 27.91
Enterprise Value to Operating Cash Flow (EV/OCF)
15.01 15.92 16.52 19.12 15.89 18.44 15.76 23.92 23.98 18.39 23.14
Enterprise Value to Free Cash Flow (EV/FCFF)
17.24 21.42 19.08 23.57 18.67 22.11 39.89 28.28 28.39 22.79 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.84 3.36 5.45 18.59 -15.55 -10.10 11.29 -23.64 27.65 42.25 8.04
Long-Term Debt to Equity
1.81 3.29 5.16 16.69 -14.27 -9.20 10.86 -21.58 26.86 40.94 7.30
Financial Leverage
1.29 2.20 3.76 7.69 -119.95 -11.37 320.73 41.85 -583.43 31.00 11.98
Leverage Ratio
3.68 5.24 7.98 15.12 -208.80 -19.07 665.67 88.87 -1,106.87 58.70 22.47
Compound Leverage Factor
3.51 4.90 7.42 14.11 -195.91 -17.71 618.32 83.84 -1,034.95 53.92 20.26
Debt to Total Capital
64.85% 77.06% 84.49% 94.90% 106.87% 110.98% 91.86% 104.42% 96.51% 97.69% 88.94%
Short-Term Debt to Total Capital
1.24% 1.55% 4.48% 9.69% 8.77% 9.92% 3.49% 9.07% 2.75% 3.03% 8.16%
Long-Term Debt to Total Capital
63.61% 75.51% 80.01% 85.20% 98.11% 101.07% 88.37% 95.35% 93.76% 94.66% 80.78%
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% 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% 0.00%
Common Equity to Total Capital
35.15% 22.94% 15.51% 5.11% -6.87% -10.98% 8.14% -4.42% 3.49% 2.31% 11.06%
Debt to EBITDA
1.40 1.56 1.53 1.61 1.65 1.74 1.79 1.55 1.60 1.77 2.11
Net Debt to EBITDA
1.26 1.39 1.37 1.40 1.55 1.62 1.41 1.46 1.50 1.62 2.05
Long-Term Debt to EBITDA
1.38 1.52 1.45 1.45 1.52 1.58 1.72 1.41 1.55 1.71 1.92
Debt to NOPAT
2.58 2.83 2.76 2.92 2.46 2.60 2.69 2.30 2.36 2.68 3.25
Net Debt to NOPAT
2.32 2.54 2.46 2.53 2.31 2.42 2.12 2.17 2.21 2.45 3.15
Long-Term Debt to NOPAT
2.53 2.78 2.61 2.62 2.26 2.37 2.59 2.10 2.29 2.59 2.95
Altman Z-Score
6.14 6.37 6.67 7.56 7.53 7.08 6.36 7.41 7.14 7.36 6.47
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.36 1.32 1.25 1.17 1.11 1.08 1.23 1.01 1.41 1.35 1.11
Quick Ratio
0.28 0.33 0.32 0.34 0.22 0.23 0.47 0.20 0.26 0.32 0.23
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
7,180 6,968 8,473 9,758 11,206 11,416 7,443 14,013 12,343 17,087 -546
Operating Cash Flow to CapEx
769.56% 712.23% 618.00% 650.32% 539.11% 511.09% 764.88% 645.79% 468.58% 656.29% 568.44%
Free Cash Flow to Firm to Interest Expense
8.65 7.58 8.72 9.23 10.66 9.51 5.53 10.40 7.63 8.79 -0.24
Operating Cash Flow to Interest Expense
9.93 10.20 10.06 11.38 12.53 11.40 13.99 12.30 9.04 10.90 8.54
Operating Cash Flow Less CapEx to Interest Expense
8.64 8.77 8.44 9.63 10.20 9.17 12.16 10.40 7.11 9.24 7.03
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.07 2.16 2.23 2.31 2.44 2.31 2.17 2.12 2.12 2.00 1.85
Accounts Receivable Turnover
57.72 52.47 48.28 50.69 55.66 54.54 51.83 47.10 46.69 45.95 38.76
Inventory Turnover
4.95 5.09 5.11 5.26 5.33 5.11 5.60 5.19 4.46 4.44 4.78
Fixed Asset Turnover
3.61 3.94 4.29 4.59 0.00 0.00 5.57 6.06 6.19 5.90 6.04
Accounts Payable Turnover
9.44 9.42 9.18 9.34 9.47 9.35 9.00 8.00 8.40 9.47 9.67
Days Sales Outstanding (DSO)
6.32 6.96 7.56 7.20 6.56 6.69 7.04 7.75 7.82 7.94 9.42
Days Inventory Outstanding (DIO)
73.74 71.70 71.37 69.37 68.52 71.48 65.17 70.39 81.90 82.29 76.34
Days Payable Outstanding (DPO)
38.65 38.76 39.75 39.06 38.53 39.04 40.56 45.60 43.44 38.54 37.76
Cash Conversion Cycle (CCC)
41.41 39.90 39.19 37.51 36.55 39.13 31.65 32.54 46.28 51.69 48.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
24,796 25,316 25,396 24,887 25,546 26,234 32,642 36,047 41,998 41,395 58,364
Invested Capital Turnover
3.32 3.53 3.73 4.01 4.29 4.26 4.49 4.40 4.03 3.66 3.20
Increase / (Decrease) in Invested Capital
-521 520 80 -509 659 688 6,408 3,405 5,951 -603 16,969
Enterprise Value (EV)
123,742 149,254 161,647 229,976 209,185 252,433 296,919 396,344 350,442 389,438 458,389
Market Capitalization
108,268 130,254 140,584 206,543 181,761 223,083 267,576 358,601 310,006 349,087 406,665
Book Value per Share
$7.07 $4.98 $3.56 $1.25 ($1.66) ($2.86) $3.06 ($1.62) $1.53 $1.05 $6.68
Tangible Book Value per Share
$6.05 $3.32 $1.84 ($0.70) ($3.66) ($4.92) ($3.55) ($8.76) ($5.77) ($11.07) ($21.96)
Total Capital
26,519 27,532 27,934 28,482 27,324 28,367 40,537 38,390 44,755 45,155 60,023
Total Debt
17,197 21,216 23,601 27,028 29,202 31,483 37,238 40,086 43,193 44,111 53,383
Total Long-Term Debt
16,869 20,789 22,349 24,267 26,807 28,670 35,822 36,604 41,962 42,743 48,485
Net Debt
15,474 19,000 21,063 23,433 27,424 29,350 29,343 37,743 40,436 40,351 51,724
Capital Expenditures (CapEx)
1,071 1,316 1,583 1,850 2,442 2,678 2,463 2,566 3,119 3,226 3,485
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,638 2,171 2,305 1,905 2,430 2,115 -1,168 1,501 7,835 5,368 6,261
Debt-free Net Working Capital (DFNWC)
4,361 4,387 4,843 5,500 4,208 4,248 6,727 3,844 10,592 9,128 7,920
Net Working Capital (NWC)
4,033 3,960 3,591 2,739 1,813 1,435 5,311 362 9,361 7,760 3,022
Net Nonoperating Expense (NNE)
314 479 596 619 744 862 985 985 1,189 1,341 1,617
Net Nonoperating Obligations (NNO)
15,474 19,000 21,063 23,433 27,424 29,350 29,343 37,743 40,436 40,351 51,724
Total Depreciation and Amortization (D&A)
1,786 1,863 1,973 2,062 2,152 2,296 2,519 2,862 2,975 3,247 3,761
Debt-free, Cash-free Net Working Capital to Revenue
3.17% 2.45% 2.44% 1.89% 2.25% 1.92% -0.88% 0.99% 4.98% 3.52% 3.93%
Debt-free Net Working Capital to Revenue
5.24% 4.96% 5.12% 5.45% 3.89% 3.85% 5.09% 2.54% 6.73% 5.98% 4.97%
Net Working Capital to Revenue
4.85% 4.47% 3.80% 2.71% 1.68% 1.30% 4.02% 0.24% 5.95% 5.08% 1.89%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.74 $5.49 $6.47 $7.33 $9.78 $10.29 $11.98 $15.59 $16.74 $15.16 $14.96
Adjusted Weighted Average Basic Shares Outstanding
1.34B 1.28B 1.23B 1.18B 1.14B 1.09B 1.07B 1.05B 1.02B 999M 990M
Adjusted Diluted Earnings per Share
$4.71 $5.46 $6.45 $7.29 $9.73 $10.25 $11.94 $15.53 $16.69 $15.11 $14.91
Adjusted Weighted Average Diluted Shares Outstanding
1.35B 1.28B 1.23B 1.18B 1.14B 1.10B 1.08B 1.06B 1.03B 1.00B 993M
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
1.31B 1.25B 1.20B 1.16B 1.10B 1.07B 1.08B 1.03B 1.01B 991.02M 994.03M
Normalized Net Operating Profit after Tax (NOPAT)
6,659 7,488 8,553 9,249 12,054 12,104 13,851 17,418 18,294 16,484 16,423
Normalized NOPAT Margin
8.01% 8.46% 9.04% 9.17% 11.14% 10.98% 10.48% 11.52% 11.62% 10.80% 10.30%
Pre Tax Income Margin
11.99% 12.45% 13.20% 13.58% 13.45% 13.35% 12.85% 14.38% 14.28% 13.05% 12.17%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
12.61 12.81 13.81 13.89 14.76 13.19 13.57 17.10 14.87 11.16 9.27
NOPAT to Interest Expense
8.02 8.15 8.80 8.75 11.29 10.08 10.28 12.93 11.31 8.48 7.08
EBIT Less CapEx to Interest Expense
11.32 11.38 12.19 12.14 12.44 10.96 11.74 15.20 12.94 9.50 7.77
NOPAT Less CapEx to Interest Expense
6.73 6.72 7.17 7.00 8.97 7.85 8.45 11.03 9.38 6.82 5.57
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
39.87% 43.24% 42.78% 48.81% 42.30% 53.00% 50.14% 42.51% 45.54% 55.36% 60.31%
Augmented Payout Ratio
150.20% 143.12% 129.24% 141.51% 131.89% 114.95% 56.29% 132.62% 84.68% 107.87% 64.69%

Quarterly Metrics And Ratios for Home Depot

This table displays calculated financial ratios and metrics derived from Home Depot's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.57% 0.31% -4.24% -2.00% -2.99% -2.92% -2.25% 0.60% 6.65% 14.14% 9.44%
EBITDA Growth
5.87% -0.86% -4.69% -8.30% -9.55% -9.73% -6.75% 0.22% 2.89% 10.63% 3.57%
EBIT Growth
6.09% -1.51% -6.38% -8.61% -12.07% -12.82% -8.50% -0.83% 0.22% 8.50% 1.06%
NOPAT Growth
6.19% 2.37% -6.75% -8.74% -10.76% -14.37% -6.56% -1.06% -1.15% 10.06% -1.31%
Net Income Growth
5.09% 0.30% -8.46% -9.94% -12.19% -16.69% -7.05% -2.10% -4.25% 7.00% -4.64%
EPS Growth
8.16% 2.80% -6.60% -7.92% -10.14% -14.50% -4.97% -1.08% -3.67% 6.36% -4.96%
Operating Cash Flow Growth
-17.45% 44.24% 48.17% 94.25% 49.14% 3.03% -2.08% -17.93% -0.02% -1.31% -21.32%
Free Cash Flow Firm Growth
76.12% -1,312.44% 95.00% 601.92% 327.89% 265.06% 6,242.93% -397.71% -389.22% -459.88% -397.70%
Invested Capital Growth
19.03% 16.51% 11.57% 1.55% -1.19% -1.44% -2.34% 44.10% 42.45% 40.99% 45.72%
Revenue Q/Q Growth
-11.23% -7.82% 3.98% 15.19% -12.13% -7.75% 4.69% 18.55% -6.85% -1.28% 0.38%
EBITDA Q/Q Growth
-13.39% -20.03% 15.12% 15.01% -14.57% -21.29% 18.91% 23.60% -12.29% -14.17% 11.32%
EBIT Q/Q Growth
-14.73% -22.71% 16.81% 18.70% -17.95% -23.36% 22.59% 28.65% -17.08% -17.04% 14.19%
NOPAT Q/Q Growth
-14.91% -20.84% 14.40% 18.43% -16.79% -24.04% 24.84% 25.40% -16.87% -15.43% 11.94%
Net Income Q/Q Growth
-16.12% -22.52% 15.20% 20.29% -18.22% -26.48% 28.53% 26.69% -20.02% -17.85% 14.55%
EPS Q/Q Growth
-16.04% -21.93% 15.41% 21.73% -18.06% -25.72% 28.27% 26.72% -20.22% -17.98% 14.62%
Operating Cash Flow Q/Q Growth
-16.33% 61.82% 22.20% 17.40% -35.76% 11.79% 16.14% -1.60% -21.74% 10.35% -7.41%
Free Cash Flow Firm Q/Q Growth
-134.55% -11.53% 96.49% 5,568.83% 6.49% -19.22% 30.57% -365.04% -3.46% -0.52% -8.01%
Invested Capital Q/Q Growth
4.48% 0.47% -1.53% -1.76% 1.66% 0.23% -2.44% 44.95% 0.50% -0.80% 0.84%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.02% 33.28% 33.70% 32.99% 33.78% 33.08% 34.14% 33.39% 33.38% 32.83% 33.77%
EBITDA Margin
17.73% 15.38% 17.03% 17.00% 16.53% 14.30% 16.24% 16.94% 15.95% 13.86% 15.37%
Operating Margin
15.82% 13.26% 14.90% 15.35% 14.34% 11.91% 13.95% 15.13% 13.47% 11.32% 12.88%
EBIT Margin
15.82% 13.26% 14.90% 15.35% 14.34% 11.91% 13.95% 15.13% 13.47% 11.32% 12.88%
Profit (Net Income) Margin
11.16% 9.38% 10.40% 10.86% 10.10% 8.05% 9.89% 10.56% 9.07% 7.55% 8.61%
Tax Burden Percent
75.57% 77.39% 75.79% 75.62% 76.69% 76.01% 77.40% 75.45% 75.64% 77.10% 75.58%
Interest Burden Percent
93.40% 91.41% 92.06% 93.50% 91.90% 88.95% 91.57% 92.52% 89.02% 86.47% 88.49%
Effective Tax Rate
24.43% 22.61% 24.21% 24.38% 23.31% 23.99% 22.60% 24.55% 24.36% 22.90% 24.42%
Return on Invested Capital (ROIC)
48.88% 41.40% 44.85% 44.60% 40.67% 33.15% 40.10% 35.02% 31.46% 27.92% 31.97%
ROIC Less NNEP Spread (ROIC-NNEP)
48.06% 40.59% 44.02% 43.78% 39.84% 32.28% 39.27% 34.23% 30.50% 26.90% 30.97%
Return on Net Nonoperating Assets (RNNOA)
1,536.36% -23,683.79% -2,606.70% 2,201.94% 1,173.67% 1,000.84% 1,431.81% 555.68% 392.68% 322.30% 283.44%
Return on Equity (ROE)
1,585.24% -23,642.39% -2,561.85% 2,246.54% 1,214.35% 1,033.98% 1,471.92% 590.70% 424.14% 350.22% 315.41%
Cash Return on Invested Capital (CROIC)
29.97% 31.63% 34.94% 41.90% 42.15% 40.98% 42.03% -3.55% -2.84% -1.09% -4.22%
Operating Return on Assets (OROA)
33.19% 28.15% 30.34% 31.24% 28.91% 23.77% 27.21% 26.57% 24.10% 20.92% 23.53%
Return on Assets (ROA)
23.43% 19.91% 21.17% 22.09% 20.38% 16.07% 19.29% 18.55% 16.23% 13.95% 15.74%
Return on Common Equity (ROCE)
1,585.24% -23,642.39% -2,561.85% 2,246.54% 1,214.35% 1,033.98% 1,471.92% 590.70% 424.14% 350.22% 315.41%
Return on Equity Simple (ROE_SIMPLE)
1,317.03% 0.00% 4,626.24% 1,215.96% 1,098.18% 0.00% 817.03% 334.21% 252.51% 0.00% 184.02%
Net Operating Profit after Tax (NOPAT)
4,646 3,678 4,207 4,983 4,146 3,149 3,931 4,930 4,098 3,466 3,880
NOPAT Margin
11.95% 10.26% 11.29% 11.61% 10.99% 9.05% 10.79% 11.42% 10.19% 8.73% 9.73%
Net Nonoperating Expense Percent (NNEP)
0.82% 0.81% 0.84% 0.82% 0.84% 0.86% 0.83% 0.79% 0.97% 1.02% 1.00%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 5.77% 6.44%
Cost of Revenue to Revenue
65.98% 66.72% 66.30% 67.01% 66.22% 66.92% 65.86% 66.61% 66.62% 67.17% 66.23%
SG&A Expenses to Revenue
16.64% 18.28% 17.06% 16.11% 17.63% 19.20% 18.31% 16.55% 17.93% 19.46% 18.89%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
18.20% 20.02% 18.80% 17.63% 19.44% 21.17% 20.19% 18.26% 19.91% 21.51% 20.89%
Earnings before Interest and Taxes (EBIT)
6,148 4,752 5,551 6,589 5,406 4,143 5,079 6,534 5,418 4,495 5,133
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6,891 5,511 6,344 7,296 6,233 4,975 5,916 7,312 6,413 5,504 6,127
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
224.87 198.47 815.18 243.16 188.45 334.37 181.20 80.66 68.48 61.24 45.55
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.86 1.97 1.89 2.10 1.75 2.29 2.17 2.34 2.56 2.55 2.22
Price to Earnings (P/E)
17.07 18.12 17.62 20.00 17.16 23.05 22.18 24.13 27.12 27.47 24.75
Dividend Yield
2.58% 2.50% 2.68% 2.47% 3.03% 2.38% 2.56% 2.41% 2.22% 2.20% 2.48%
Earnings Yield
5.86% 5.52% 5.68% 5.00% 5.83% 4.34% 4.51% 4.14% 3.69% 3.64% 4.04%
Enterprise Value to Invested Capital (EV/IC)
7.95 8.34 8.13 8.96 7.49 9.41 9.12 7.01 7.64 7.85 7.02
Enterprise Value to Revenue (EV/Rev)
2.11 2.23 2.16 2.35 2.01 2.55 2.43 2.70 2.91 2.87 2.54
Enterprise Value to EBITDA (EV/EBITDA)
12.28 12.97 12.59 13.97 12.21 15.62 15.03 16.74 18.25 18.13 16.21
Enterprise Value to EBIT (EV/EBIT)
13.79 14.58 14.20 15.79 13.87 17.96 17.36 19.40 21.22 21.29 19.15
Enterprise Value to NOPAT (EV/NOPAT)
18.25 19.16 18.68 20.78 18.18 23.62 22.73 25.42 27.89 27.91 25.24
Enterprise Value to Operating Cash Flow (EV/OCF)
25.17 23.98 20.44 18.53 14.71 18.39 17.49 20.66 22.61 23.14 22.17
Enterprise Value to Free Cash Flow (EV/FCFF)
28.84 28.39 24.53 21.54 17.67 22.79 21.45 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
33.10 27.65 116.72 31.54 29.32 42.25 23.53 12.61 9.43 8.04 6.57
Long-Term Debt to Equity
32.16 26.86 113.02 30.53 28.37 40.94 23.11 11.74 8.65 7.30 5.95
Financial Leverage
31.97 -583.43 -59.22 50.29 29.46 31.00 36.46 16.23 12.88 11.98 9.15
Leverage Ratio
64.25 -1,106.87 -113.55 96.83 55.88 58.70 71.32 30.10 23.95 22.47 18.25
Compound Leverage Factor
60.01 -1,011.84 -104.53 90.54 51.35 52.21 65.31 27.85 21.32 19.43 16.15
Debt to Total Capital
97.07% 96.51% 99.15% 96.93% 96.70% 97.69% 95.92% 92.65% 90.41% 88.94% 86.79%
Short-Term Debt to Total Capital
2.77% 2.75% 3.14% 3.11% 3.14% 3.03% 1.73% 6.43% 7.49% 8.16% 8.17%
Long-Term Debt to Total Capital
94.30% 93.76% 96.01% 93.81% 93.56% 94.66% 94.20% 86.23% 82.93% 80.78% 78.62%
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% 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% 0.00%
Common Equity to Total Capital
2.93% 3.49% 0.85% 3.07% 3.30% 2.31% 4.08% 7.35% 9.59% 11.06% 13.21%
Debt to EBITDA
1.59 1.60 1.58 1.62 1.65 1.77 1.75 2.27 2.22 2.11 2.05
Net Debt to EBITDA
1.50 1.50 1.54 1.51 1.57 1.62 1.57 2.21 2.16 2.05 2.00
Long-Term Debt to EBITDA
1.54 1.55 1.53 1.56 1.60 1.71 1.72 2.12 2.03 1.92 1.86
Debt to NOPAT
2.36 2.36 2.35 2.40 2.46 2.68 2.64 3.45 3.39 3.25 3.19
Net Debt to NOPAT
2.22 2.21 2.28 2.24 2.34 2.45 2.38 3.35 3.29 3.15 3.11
Long-Term Debt to NOPAT
2.29 2.29 2.27 2.33 2.38 2.59 2.59 3.21 3.11 2.95 2.89
Altman Z-Score
6.15 6.30 6.16 6.52 6.10 6.60 6.31 5.42 5.70 5.88 5.51
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.39 1.41 1.27 1.31 1.30 1.35 1.34 1.15 1.13 1.11 1.09
Quick Ratio
0.26 0.26 0.22 0.27 0.25 0.32 0.34 0.25 0.25 0.23 0.23
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,038 -2,273 -80 4,362 4,645 3,752 4,899 -12,985 -13,434 -13,503 -14,585
Operating Cash Flow to CapEx
369.18% 508.75% 620.33% 832.20% 631.00% 551.63% 649.00% 752.29% 517.48% 424.25% 536.60%
Free Cash Flow to Firm to Interest Expense
-4.94 -5.04 -0.17 9.30 9.54 7.31 10.10 -22.66 -21.49 -21.16 -23.72
Operating Cash Flow to Interest Expense
6.87 10.19 11.84 14.05 8.69 9.23 11.33 9.44 6.77 7.32 7.03
Operating Cash Flow Less CapEx to Interest Expense
5.01 8.18 9.93 12.36 7.32 7.55 9.59 8.19 5.46 5.60 5.72
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.10 2.12 2.04 2.04 2.02 2.00 1.95 1.76 1.79 1.85 1.83
Accounts Receivable Turnover
43.30 46.69 38.23 40.97 40.11 45.95 36.51 32.57 31.83 38.76 32.62
Inventory Turnover
4.52 4.46 4.09 4.17 4.22 4.44 4.23 4.36 4.40 4.78 4.51
Fixed Asset Turnover
6.27 6.19 6.13 6.06 6.03 5.90 5.88 5.79 5.91 6.04 6.18
Accounts Payable Turnover
8.11 8.40 7.40 7.79 8.57 9.47 8.02 7.98 8.23 9.67 7.97
Days Sales Outstanding (DSO)
8.43 7.82 9.55 8.91 9.10 7.94 10.00 11.21 11.47 9.42 11.19
Days Inventory Outstanding (DIO)
80.80 81.90 89.29 87.44 86.53 82.29 86.35 83.71 82.90 76.34 80.95
Days Payable Outstanding (DPO)
44.98 43.44 49.34 46.86 42.59 38.54 45.52 45.74 44.35 37.76 45.80
Cash Conversion Cycle (CCC)
44.25 46.28 49.50 49.48 53.05 51.69 50.83 49.18 50.02 48.00 46.34
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
41,800 41,998 41,355 40,627 41,301 41,395 40,387 58,542 58,833 58,364 58,852
Invested Capital Turnover
4.09 4.03 3.97 3.84 3.70 3.66 3.71 3.07 3.09 3.20 3.28
Increase / (Decrease) in Invested Capital
6,684 5,951 4,287 621 -499 -603 -968 17,915 17,532 16,969 18,465
Enterprise Value (EV)
332,385 350,442 336,090 363,910 309,351 389,438 368,354 410,617 449,282 458,389 413,242
Market Capitalization
291,883 310,006 295,097 324,618 269,480 349,087 329,787 356,495 396,235 406,665 362,345
Book Value per Share
$1.27 $1.53 $0.36 $1.33 $1.43 $1.05 $1.84 $4.46 $5.83 $6.68 $8.00
Tangible Book Value per Share
($5.99) ($5.77) ($6.98) ($6.30) ($6.51) ($11.07) ($6.70) ($24.41) ($22.91) ($21.96) ($20.62)
Total Capital
44,262 44,755 42,615 43,441 43,359 45,155 44,651 60,155 60,364 60,023 60,221
Total Debt
42,964 43,193 42,253 42,106 41,929 44,111 42,831 55,735 54,578 53,383 52,266
Total Long-Term Debt
41,740 41,962 40,915 40,754 40,567 42,743 42,060 51,869 50,058 48,485 47,343
Net Debt
40,502 40,436 40,993 39,292 39,871 40,351 38,567 54,122 53,047 51,724 50,897
Capital Expenditures (CapEx)
769 903 905 792 671 858 847 719 818 1,101 806
Debt-free, Cash-free Net Working Capital (DFCFNWC)
8,163 7,835 7,055 6,141 6,414 5,368 4,770 6,403 6,846 6,261 6,494
Debt-free Net Working Capital (DFNWC)
10,625 10,592 8,315 8,955 8,472 9,128 9,034 8,016 8,377 7,920 7,863
Net Working Capital (NWC)
9,401 9,361 6,977 7,603 7,110 7,760 8,263 4,150 3,857 3,022 2,940
Net Nonoperating Expense (NNE)
307 316 334 324 336 348 331 369 450 469 447
Net Nonoperating Obligations (NNO)
40,502 40,436 40,993 39,292 39,871 40,351 38,567 54,122 53,047 51,724 50,897
Total Depreciation and Amortization (D&A)
743 759 793 707 827 832 837 778 995 1,009 994
Debt-free, Cash-free Net Working Capital to Revenue
5.19% 4.98% 4.53% 3.97% 4.17% 3.52% 3.14% 4.21% 4.43% 3.93% 3.99%
Debt-free Net Working Capital to Revenue
6.76% 6.73% 5.34% 5.78% 5.51% 5.98% 5.95% 5.27% 5.42% 4.97% 4.83%
Net Working Capital to Revenue
5.98% 5.95% 4.48% 4.91% 4.63% 5.08% 5.44% 2.73% 2.49% 1.89% 1.80%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.25 $3.32 $3.83 $4.66 $3.83 $2.84 $3.64 $4.61 $3.68 $3.03 $3.46
Adjusted Weighted Average Basic Shares Outstanding
1.02B 1.02B 1.01B 1B 996M 999M 989M 990M 991M 990M 992M
Adjusted Diluted Earnings per Share
$4.24 $3.31 $3.82 $4.65 $3.81 $2.83 $3.63 $4.60 $3.67 $3.01 $3.45
Adjusted Weighted Average Diluted Shares Outstanding
1.02B 1.03B 1.01B 1.00B 999M 1.00B 992M 992M 993M 993M 994M
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
1.02B 1.01B 1.01B 1.00B 995.26M 991.02M 991.61M 993.29M 993.36M 994.03M 994.93M
Normalized Net Operating Profit after Tax (NOPAT)
4,646 3,678 4,207 4,983 4,146 3,149 3,931 4,930 4,098 3,466 3,880
Normalized NOPAT Margin
11.95% 10.26% 11.29% 11.61% 10.99% 9.05% 10.79% 11.42% 10.19% 8.73% 9.73%
Pre Tax Income Margin
14.77% 12.12% 13.72% 14.36% 13.17% 10.59% 12.77% 14.00% 11.99% 9.79% 11.40%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
14.89 10.54 11.71 14.05 11.10 8.08 10.47 11.40 8.67 7.05 8.35
NOPAT to Interest Expense
11.25 8.15 8.88 10.62 8.51 6.14 8.11 8.60 6.56 5.43 6.31
EBIT Less CapEx to Interest Expense
13.02 8.53 9.80 12.36 9.72 6.40 8.73 10.15 7.36 5.32 7.04
NOPAT Less CapEx to Interest Expense
9.39 6.15 6.97 8.94 7.14 4.47 6.36 7.35 5.25 3.71 5.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
44.32% 45.54% 47.44% 49.86% 52.45% 55.36% 57.12% 58.41% 60.05% 60.31% 61.38%
Augmented Payout Ratio
100.31% 84.68% 90.88% 97.22% 103.55% 107.87% 95.54% 83.09% 74.66% 64.69% 61.38%

Key Financial Trends

Home Depot's recent quarterly financial results and long-term trends indicate a solid performance with steady growth, alongside effective capital allocation and strong cash generation.

Over the last four years, Home Depot has consistently delivered sizable revenues with modest fluctuations, alongside healthy profitability and robust cash flows. Let’s highlight key points from the latest quarter (Q1 2025) and trends observed across recent years:

  • Q1 2025 Operating Revenue was $39.9 billion, slightly up from $39.7 billion in Q4 2024, showing steady sales growth.
  • Gross Profit in Q1 2025 increased to $13.46 billion from $13.03 billion in Q4 2024, indicating improved margins or volume gains.
  • Net Income for Q1 2025 rose to $3.43 billion compared to $3.00 billion in Q4 2024, reflecting ongoing profitability improvement.
  • Adjusted EBITDA-related expenses like Depreciation and Amortization in Q1 2025 remain consistent (~$995M combined), maintaining operational stability.
  • Cash flow from operating activities was strong at $4.33 billion in Q1 2025, supporting reinvestment and financing activities.
  • Capital expenditures of $806 million in Q1 2025 reflect sustained investment in property and stores.
  • Dividend payments remain substantial, with $2.29 billion paid in Q1 2025, supporting shareholder returns along with a dividend per share of $2.30, up from $2.25 in Q4 2024, signaling dividend growth.
  • Balance sheet remains strong with total assets growing to $99.2 billion by Q1 2025, driven by increases in inventories and property, plant & equipment, supporting sales growth.
  • Debt levels are elevated with $49.2 billion long-term and $4.9 billion short-term debt at Q1 2025, which is fairly stable compared to previous quarters.
  • Net cash used in financing activities increased to -$3.76 billion in Q1 2025, driven by a large dividend payout and debt repayments, potentially limiting financial flexibility in the short term.

Trend analysis from past quarters and years:

  • Home Depot has steadily increased revenues from around $35 billion in late 2021 to close to $43 billion in mid-2024, demonstrating ongoing top-line growth.
  • Gross profit has similarly expanded, with margins stable around 33%-35%, indicating effective cost control despite inflationary pressures.
  • Net income and EPS have progressively risen, with diluted EPS growing from around $3.2 in late 2021 to over $4.6 in 2024, highlighting improving profitability trends.
  • The company maintains a significant but manageable level of debt, with careful refinancing and repayment activity observed, balancing leverage and liquidity.
  • Capital expenditures and acquisitions have varied quarter to quarter but reflect a commitment to strategic investments in stores and supply chain.
  • Treasury stock levels have increased consistently, reflecting aggressive share repurchases historically, which decreases shareholder equity but supports EPS.
  • Interest expenses have grown slightly over time, edging up to ~$615 million in Q1 2025 from ~$341 million in 2021, corresponding with increased debt load.
  • Cash flow used in financing activities has been mostly negative over several quarters due to dividends and share repurchases, which may constrain liquidity.

Summary: Home Depot is exhibiting stable financial health with gradual revenue and profit growth, strong operating cash flows, and disciplined capital investments. There is a focus on shareholder returns through dividends and potential share buybacks (though none in Q1 2025). Debt levels are substantial but not unusual for the sector, and the company is actively managing its capital structure.

Retail investors can view Home Depot as a steadily growing and profitable business with consistent cash generation, balanced leverage, and shareholder-friendly policies, tempered with attention to financing cash outflows.

08/24/25 06:02 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Home Depot's Financials

When does Home Depot's financial year end?

According to the most recent income statement we have on file, Home Depot's fiscal year ends in February. Their fiscal year 2025 ended on February 2, 2025.

How has Home Depot's net income changed over the last 10 years?

Home Depot's net income appears to be on an upward trend, with a most recent value of $14.81 billion in 2024, rising from $6.35 billion in 2014. The previous period was $15.14 billion in 2023. Check out Home Depot's forecast to explore projected trends and price targets.

What is Home Depot's operating income?
Home Depot's total operating income in 2024 was $21.53 billion, based on the following breakdown:
  • Total Gross Profit: $53.31 billion
  • Total Operating Expenses: $31.78 billion
How has Home Depot's revenue changed over the last 10 years?

Over the last 10 years, Home Depot's total revenue changed from $83.18 billion in 2014 to $159.51 billion in 2024, a change of 91.8%.

How much debt does Home Depot have?

Home Depot's total liabilities were at $89.48 billion at the end of 2024, a 18.5% increase from 2023, and a 192.2% increase since 2014.

How much cash does Home Depot have?

In the past 10 years, Home Depot's cash and equivalents has ranged from $1.66 billion in 2024 to $7.90 billion in 2020, and is currently $1.66 billion as of their latest financial filing in 2024.

How has Home Depot's book value per share changed over the last 10 years?

Over the last 10 years, Home Depot's book value per share changed from 7.07 in 2014 to 6.68 in 2024, a change of -5.5%.



This page (NYSE:HD) was last updated on 8/24/2025 by MarketBeat.com Staff
From Our Partners