Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

Analysis of Operating Leases

Microsoft Excel

An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.


Adjustments to Financial Statements for Operating Leases

Costco Wholesale Corp., adjustments to financial statements

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 Total Assets
Total assets (as reported) 69,831 68,994 64,166 59,268 55,556 45,400
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 1,882
Total assets (adjusted) 69,831 68,994 64,166 59,268 55,556 47,282
Adjustment to Total Debt
Total debt (as reported) 7,395 7,890 8,185 8,543 8,297 7,244
Add: Operating lease liability (before adoption of FASB Topic 842)2 1,882
Add: Current operating lease liabilities (included in Other current liabilities) 179 220 239 222 231
Add: Long-term operating lease liabilities 2,375 2,426 2,482 2,642 2,558
Total debt (adjusted) 9,949 10,536 10,906 11,407 11,086 9,126

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).

1, 2 Equal to total present value of future operating lease payments.


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


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
Reported total asset turnover 3.57 3.45 3.47 3.24 2.94 3.29
Adjusted total asset turnover 3.57 3.45 3.47 3.24 2.94 3.16
Debt to Equity2
Reported debt to equity 0.31 0.31 0.40 0.49 0.45 0.48
Adjusted debt to equity 0.42 0.42 0.53 0.65 0.61 0.60
Return on Assets3 (ROA)
Reported ROA 10.55% 9.12% 9.11% 8.45% 7.20% 8.06%
Adjusted ROA 10.55% 9.12% 9.11% 8.45% 7.20% 7.74%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Costco Wholesale Corp. adjusted debt to equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Costco Wholesale Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

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


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 for Operating Leases
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 64,166 59,268 55,556 47,282
Activity Ratio
Adjusted total asset turnover2 3.57 3.45 3.47 3.24 2.94 3.16

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 Debt to Equity

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 debt 7,395 7,890 8,185 8,543 8,297 7,244
Total Costco stockholders’ equity 23,622 25,058 20,642 17,564 18,284 15,243
Solvency Ratio
Debt to equity1 0.31 0.31 0.40 0.49 0.45 0.48
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 9,949 10,536 10,906 11,407 11,086 9,126
Total Costco stockholders’ equity 23,622 25,058 20,642 17,564 18,284 15,243
Solvency Ratio
Adjusted debt to equity2 0.42 0.42 0.53 0.65 0.61 0.60

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 Debt to equity = Total debt ÷ Total Costco stockholders’ equity
= 7,395 ÷ 23,622 = 0.31

2 Adjusted debt to equity = Adjusted total debt ÷ Total Costco stockholders’ equity
= 9,949 ÷ 23,622 = 0.42

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Costco Wholesale Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

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 for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to Costco 7,367 6,292 5,844 5,007 4,002 3,659
Adjusted total assets 69,831 68,994 64,166 59,268 55,556 47,282
Profitability Ratio
Adjusted ROA2 10.55% 9.12% 9.11% 8.45% 7.20% 7.74%

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 × 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 net income divided by adjusted total assets. Costco Wholesale Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.