Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Costco Wholesale Corp., adjusted current assets

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Current assets 34,246 35,879 32,696 29,505 28,120 23,485
Adjustments
Add: LIFO reserve1 438
After Adjustment
Adjusted current assets 34,246 35,879 33,134 29,505 28,120 23,485

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 LIFO reserve. See details »


Adjustments to Total Assets

Costco Wholesale Corp., adjusted total assets

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Total assets 69,831 68,994 64,166 59,268 55,556 45,400
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 1,882
Add: LIFO reserve2 438
Less: Deferred income tax assets (included in Other long-term assets)3 548 491 445 444 406 398
After Adjustment
Adjusted total assets 69,283 68,503 64,159 58,824 55,150 46,884

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 LIFO reserve. See details »

3 Deferred income tax assets (included in Other long-term assets). See details »


Adjustments to Total Liabilities

Costco Wholesale Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Total liabilities 46,209 43,936 43,519 41,190 36,851 29,816
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 1,882
Less: Deferred income tax liabilities (included in Other long-term liabilities)2 769 795 724 754 665 543
After Adjustment
Adjusted total liabilities 45,440 43,141 42,795 40,436 36,186 31,155

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred income tax liabilities (included in Other long-term liabilities). See details »


Adjustments to Stockholders’ Equity

Costco Wholesale Corp., adjusted total Costco stockholders’ equity

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Total Costco stockholders’ equity 23,622 25,058 20,642 17,564 18,284 15,243
Adjustments
Less: Net deferred tax assets (liabilities)1 (221) (304) (279) (310) (259) (145)
Add: LIFO reserve2 438
Add: Noncontrolling interests 5 514 421 341
After Adjustment
Adjusted total equity 23,843 25,362 21,364 18,388 18,964 15,729

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 Net deferred tax assets (liabilities). See details »

2 LIFO reserve. See details »


Adjustments to Capitalization Table

Costco Wholesale Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Current portion of long-term debt 103 1,081 73 799 95 1,699
Current finance lease liabilities 147 129 245 72 31 26
Long-term debt, excluding current portion 5,794 5,377 6,484 6,692 7,514 5,124
Long-term finance lease liabilities 1,351 1,303 1,383 980 657 395
Total reported 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
Total reported capital 31,017 32,948 28,827 26,107 26,581 22,487
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 1,882
Add: Current operating lease liabilities (included in Other current liabilities)2 179 220 239 222 231
Add: Long-term operating lease liabilities3 2,375 2,426 2,482 2,642 2,558
Adjusted total debt 9,949 10,536 10,906 11,407 11,086 9,126
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (221) (304) (279) (310) (259) (145)
Add: LIFO reserve5 438
Add: Noncontrolling interests 5 514 421 341
Adjusted total equity 23,843 25,362 21,364 18,388 18,964 15,729
After Adjustment
Adjusted total capital 33,792 35,898 32,270 29,795 30,050 24,855

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Other current liabilities). See details »

3 Long-term operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »

5 LIFO reserve. See details »


Adjustments to Reported Income

Costco Wholesale Corp., adjusted net income attributable to Costco

US$ in millions

Microsoft Excel
12 months ended: Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
As Reported
Net income attributable to Costco 7,367 6,292 5,844 5,007 4,002 3,659
Adjustments
Add: Deferred income tax expense (benefit)1 (101) 33 (57) 61 90 150
Add: Increase (decrease) in LIFO reserve2 (438) 438
Add: Other comprehensive income (loss), net (23) 24 (721) 181 162 (245)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 36 93 80 37
After Adjustment
Adjusted net income including noncontrolling interests 7,243 5,911 5,540 5,342 4,334 3,601

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 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »