Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

Analysis of Inventory

Microsoft Excel

Inventory Disclosure

Costco Wholesale Corp., balance sheet: inventory

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
United States 13,625 12,153 13,160 10,248 8,871 8,415
Canada 1,895 1,579 1,966 1,456 1,310 1,123
Other International 3,127 2,919 2,781 2,511 2,061 1,857
Merchandise inventories 18,647 16,651 17,907 14,215 12,242 11,395

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

Item Description The company
Merchandise inventories Amount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer. Costco Wholesale Corp. merchandise inventories decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjustment to Inventory: Conversion from LIFO to FIFO

Adjusting LIFO Inventory to FIFO (Current) Cost

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
Adjustment to Merchandise Inventories
Merchandise inventories at LIFO (as reported) 18,647 16,651 17,907 14,215 12,242 11,395
Add: Inventory LIFO reserve 438
Merchandise inventories at FIFO (adjusted) 18,647 16,651 18,345 14,215 12,242 11,395
Adjustment to Current Assets
Current assets (as reported) 34,246 35,879 32,696 29,505 28,120 23,485
Add: Inventory LIFO reserve 438
Current assets (adjusted) 34,246 35,879 33,134 29,505 28,120 23,485
Adjustment to Total Assets
Total assets (as reported) 69,831 68,994 64,166 59,268 55,556 45,400
Add: Inventory LIFO reserve 438
Total assets (adjusted) 69,831 68,994 64,604 59,268 55,556 45,400
Adjustment to Total Costco Stockholders’ Equity
Total Costco stockholders’ equity (as reported) 23,622 25,058 20,642 17,564 18,284 15,243
Add: Inventory LIFO reserve 438
Total Costco stockholders’ equity (adjusted) 23,622 25,058 21,080 17,564 18,284 15,243
Adjustment to Net Income Attributable To Costco
Net income attributable to Costco (as reported) 7,367 6,292 5,844 5,007 4,002 3,659
Add: Increase (decrease) in inventory LIFO reserve (438) 438
Net income attributable to Costco (adjusted) 7,367 5,854 6,282 5,007 4,002 3,659

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

Costco Wholesale Corp. inventory value on Sep 1, 2024 would be $18,647 (in millions) if the FIFO inventory method was used instead of LIFO. Costco Wholesale Corp. inventories, valued on a LIFO basis, on Sep 1, 2024 were $18,647. Costco Wholesale Corp. inventories would have been $— higher than reported on Sep 1, 2024 if the FIFO method had been used instead.


Costco Wholesale Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: LIFO vs. FIFO (Summary)

Costco Wholesale Corp., adjusted financial ratios

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
Current Ratio
Reported current ratio (LIFO) 0.97 1.07 1.02 1.00 1.13 1.01
Adjusted current ratio (FIFO) 0.97 1.07 1.04 1.00 1.13 1.01
Net Profit Margin
Reported net profit margin (LIFO) 2.95% 2.65% 2.62% 2.61% 2.45% 2.45%
Adjusted net profit margin (FIFO) 2.95% 2.46% 2.82% 2.61% 2.45% 2.45%
Total Asset Turnover
Reported total asset turnover (LIFO) 3.57 3.45 3.47 3.24 2.94 3.29
Adjusted total asset turnover (FIFO) 3.57 3.45 3.45 3.24 2.94 3.29
Financial Leverage
Reported financial leverage (LIFO) 2.96 2.75 3.11 3.37 3.04 2.98
Adjusted financial leverage (FIFO) 2.96 2.75 3.06 3.37 3.04 2.98
Return on Equity (ROE)
Reported ROE (LIFO) 31.19% 25.11% 28.31% 28.51% 21.89% 24.00%
Adjusted ROE (FIFO) 31.19% 23.36% 29.80% 28.51% 21.89% 24.00%
Return on Assets (ROA)
Reported ROA (LIFO) 10.55% 9.12% 9.11% 8.45% 7.20% 8.06%
Adjusted ROA (FIFO) 10.55% 8.48% 9.72% 8.45% 7.20% 8.06%

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

Financial ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by current liabilities. Costco Wholesale Corp. adjusted current ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Costco Wholesale Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Costco Wholesale Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Costco Wholesale Corp. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Costco Wholesale Corp. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Costco Wholesale Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Costco Wholesale Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Current Ratio

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Selected Financial Data (US$ in millions)
Current assets 34,246 35,879 32,696 29,505 28,120 23,485
Current liabilities 35,464 33,583 31,998 29,441 24,844 23,237
Liquidity Ratio
Current ratio1 0.97 1.07 1.02 1.00 1.13 1.01
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted current assets 34,246 35,879 33,134 29,505 28,120 23,485
Current liabilities 35,464 33,583 31,998 29,441 24,844 23,237
Liquidity Ratio
Adjusted current ratio2 0.97 1.07 1.04 1.00 1.13 1.01

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

2024 Calculations

1 Current ratio = Current assets ÷ Current liabilities
= 34,246 ÷ 35,464 = 0.97

2 Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 34,246 ÷ 35,464 = 0.97

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by current liabilities. Costco Wholesale Corp. adjusted current ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Costco 7,367 6,292 5,844 5,007 4,002 3,659
Net sales 249,625 237,710 222,730 192,052 163,220 149,351
Profitability Ratio
Net profit margin1 2.95% 2.65% 2.62% 2.61% 2.45% 2.45%
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Costco 7,367 5,854 6,282 5,007 4,002 3,659
Net sales 249,625 237,710 222,730 192,052 163,220 149,351
Profitability Ratio
Adjusted net profit margin2 2.95% 2.46% 2.82% 2.61% 2.45% 2.45%

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to Costco ÷ Net sales
= 100 × 7,367 ÷ 249,625 = 2.95%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Costco ÷ Net sales
= 100 × 7,367 ÷ 249,625 = 2.95%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Costco Wholesale Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Total Asset Turnover

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Selected Financial Data (US$ in millions)
Net sales 249,625 237,710 222,730 192,052 163,220 149,351
Total assets 69,831 68,994 64,166 59,268 55,556 45,400
Activity Ratio
Total asset turnover1 3.57 3.45 3.47 3.24 2.94 3.29
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Net sales 249,625 237,710 222,730 192,052 163,220 149,351
Adjusted total assets 69,831 68,994 64,604 59,268 55,556 45,400
Activity Ratio
Adjusted total asset turnover2 3.57 3.45 3.45 3.24 2.94 3.29

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

2024 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 249,625 ÷ 69,831 = 3.57

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 249,625 ÷ 69,831 = 3.57

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Costco Wholesale Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 69,831 68,994 64,166 59,268 55,556 45,400
Total Costco stockholders’ equity 23,622 25,058 20,642 17,564 18,284 15,243
Solvency Ratio
Financial leverage1 2.96 2.75 3.11 3.37 3.04 2.98
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted total assets 69,831 68,994 64,604 59,268 55,556 45,400
Adjusted total Costco stockholders’ equity 23,622 25,058 21,080 17,564 18,284 15,243
Solvency Ratio
Adjusted financial leverage2 2.96 2.75 3.06 3.37 3.04 2.98

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

2024 Calculations

1 Financial leverage = Total assets ÷ Total Costco stockholders’ equity
= 69,831 ÷ 23,622 = 2.96

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Costco stockholders’ equity
= 69,831 ÷ 23,622 = 2.96

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Costco Wholesale Corp. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Costco 7,367 6,292 5,844 5,007 4,002 3,659
Total Costco stockholders’ equity 23,622 25,058 20,642 17,564 18,284 15,243
Profitability Ratio
ROE1 31.19% 25.11% 28.31% 28.51% 21.89% 24.00%
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Costco 7,367 5,854 6,282 5,007 4,002 3,659
Adjusted total Costco stockholders’ equity 23,622 25,058 21,080 17,564 18,284 15,243
Profitability Ratio
Adjusted ROE2 31.19% 23.36% 29.80% 28.51% 21.89% 24.00%

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

2024 Calculations

1 ROE = 100 × Net income attributable to Costco ÷ Total Costco stockholders’ equity
= 100 × 7,367 ÷ 23,622 = 31.19%

2 Adjusted ROE = 100 × Adjusted net income attributable to Costco ÷ Adjusted total Costco stockholders’ equity
= 100 × 7,367 ÷ 23,622 = 31.19%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Costco Wholesale Corp. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Costco 7,367 6,292 5,844 5,007 4,002 3,659
Total assets 69,831 68,994 64,166 59,268 55,556 45,400
Profitability Ratio
ROA1 10.55% 9.12% 9.11% 8.45% 7.20% 8.06%
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Costco 7,367 5,854 6,282 5,007 4,002 3,659
Adjusted total assets 69,831 68,994 64,604 59,268 55,556 45,400
Profitability Ratio
Adjusted ROA2 10.55% 8.48% 9.72% 8.45% 7.20% 8.06%

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

2024 Calculations

1 ROA = 100 × Net income attributable to Costco ÷ Total assets
= 100 × 7,367 ÷ 69,831 = 10.55%

2 Adjusted ROA = 100 × Adjusted net income attributable to Costco ÷ Adjusted total assets
= 100 × 7,367 ÷ 69,831 = 10.55%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Costco Wholesale Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.