Stock Analysis on Net
Stock Analysis on Net

Home Depot Inc. (NYSE:HD)

Common-Size Income Statement
Quarterly Data

Home Depot Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Oct 27, 2024 Jul 28, 2024 Apr 28, 2024 Jan 28, 2024 Oct 29, 2023 Jul 30, 2023 Apr 30, 2023 Jan 29, 2023 Oct 30, 2022 Jul 31, 2022 May 1, 2022 Jan 30, 2022 Oct 31, 2021 Aug 1, 2021 May 2, 2021 Jan 31, 2021 Nov 1, 2020 Aug 2, 2020 May 3, 2020 Feb 2, 2020 Nov 3, 2019 Aug 4, 2019 May 5, 2019 Feb 3, 2019 Oct 28, 2018 Jul 29, 2018 Apr 29, 2018
Net sales 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cost of sales -66.62 -66.61 -65.86 -66.92 -66.22 -67.01 -66.30 -66.72 -65.98 -66.93 -66.22 -66.79 -65.88 -66.77 -66.02 -66.43 -65.84 -65.99 -65.94 -66.12 -65.52 -66.17 -65.82 -65.92 -65.21 -65.98 -65.46
Gross profit 33.38% 33.39% 34.14% 33.08% 33.78% 32.99% 33.70% 33.28% 34.02% 33.07% 33.78% 33.21% 34.12% 33.23% 33.98% 33.57% 34.16% 34.01% 34.06% 33.88% 34.48% 33.83% 34.18% 34.08% 34.79% 34.02% 34.54%
Selling, general and administrative -17.93 -16.55 -18.31 -19.20 -17.63 -16.11 -17.06 -18.28 -16.64 -15.20 -16.99 -18.00 -16.75 -15.65 -17.00 -19.18 -18.12 -16.70 -20.63 -18.67 -18.15 -16.36 -18.73 -18.58 -18.28 -16.43 -19.16
Depreciation and amortization -1.98 -1.71 -1.89 -1.97 -1.81 -1.52 -1.75 -1.74 -1.56 -1.41 -1.56 -1.70 -1.63 -1.44 -1.57 -1.74 -1.57 -1.36 -1.84 -2.01 -1.83 -1.60 -1.82 -1.81 -1.80 -1.51 -1.83
Impairment loss 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.93 0.00 0.00 0.00
Operating expenses -19.91% -18.26% -20.19% -21.17% -19.44% -17.63% -18.80% -20.02% -18.20% -16.61% -18.55% -19.70% -18.38% -17.09% -18.56% -20.92% -19.69% -18.06% -22.47% -20.68% -19.98% -17.95% -20.55% -21.32% -20.08% -17.94% -20.99%
Operating income 13.47% 15.13% 13.95% 11.91% 14.34% 15.35% 14.90% 13.26% 15.82% 16.46% 15.24% 13.51% 15.74% 16.15% 15.42% 12.66% 14.47% 15.94% 11.59% 13.20% 14.50% 15.88% 13.63% 12.75% 14.71% 16.09% 13.55%
Interest income and other, net 0.07 0.19 0.16 0.16 0.13 0.10 0.09 0.12 0.02 0.00 0.01 0.05 0.04 0.01 0.02 0.03 0.03 0.02 0.06 0.07 0.08 0.06 0.06 0.02 0.10 0.09 0.09
Interest expense -1.55 -1.33 -1.33 -1.47 -1.29 -1.09 -1.27 -1.26 -1.06 -0.87 -0.96 -0.95 -0.93 -0.79 -0.90 -1.04 -1.01 -0.91 -1.15 -1.20 -1.11 -0.98 -1.09 -1.02 -0.95 -0.89 -1.05
Interest and other income (expense), net -1.48% -1.13% -1.18% -1.32% -1.16% -1.00% -1.18% -1.14% -1.04% -0.87% -0.95% -0.90% -0.89% -0.78% -0.89% -1.01% -0.98% -0.89% -1.09% -1.13% -1.03% -0.92% -1.03% -1.00% -0.85% -0.81% -0.96%
Earnings before provision for income taxes 11.99% 14.00% 12.77% 10.59% 13.17% 14.36% 13.72% 12.12% 14.77% 15.60% 14.29% 12.60% 14.85% 15.37% 14.53% 11.64% 13.49% 15.06% 10.51% 12.07% 13.47% 14.96% 12.60% 11.75% 13.86% 15.28% 12.59%
Provision for income taxes -2.92 -3.44 -2.89 -2.54 -3.07 -3.50 -3.32 -2.74 -3.61 -3.79 -3.42 -3.22 -3.64 -3.67 -3.47 -2.79 -3.25 -3.67 -2.56 -2.44 -3.30 -3.68 -3.07 -2.90 -2.96 -3.77 -2.96
Net earnings 9.07% 10.56% 9.89% 8.05% 10.10% 10.86% 10.40% 9.38% 11.16% 11.81% 10.87% 9.38% 11.21% 11.69% 11.05% 8.86% 10.23% 11.38% 7.94% 9.62% 10.17% 11.28% 9.53% 8.85% 10.90% 11.51% 9.64%

Based on: 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05), 10-K (reporting date: 2019-02-03), 10-Q (reporting date: 2018-10-28), 10-Q (reporting date: 2018-07-29), 10-Q (reporting date: 2018-04-29).

Income statement item Description The company
Operating income The net result for the period of deducting operating expenses from operating revenues. Home Depot Inc. operating income as a percentage of net sales increased from Q1 2025 to Q2 2025 but then decreased significantly from Q2 2025 to Q3 2025.
Earnings before provision for income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Home Depot Inc. earnings before provision for income taxes as a percentage of net sales increased from Q1 2025 to Q2 2025 but then decreased significantly from Q2 2025 to Q3 2025.
Net earnings The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Home Depot Inc. net earnings as a percentage of net sales increased from Q1 2025 to Q2 2025 but then decreased significantly from Q2 2025 to Q3 2025.